{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["APT Proforma","School Formula Budget 2019-20","Special Schools & PRU","ERS 2019-20","2019-20 FORMULA","Special Schools 2019-20","Summary for Prints","2019-20 Nursery Budget","Nursery detail","School & Nursery Setting Lookup","Special Schools List","IMS after cleansed by EFA","AWPU","DE-DEL","DEP","LAC","LCHI","EAL","LUMP SUM","MOB","SPLIT SITE","PFI","RATES","2019-20 MFG","Notional SEN","2019 Mob Factor % to units"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":9,"defined_names":534,"comments":7,"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":"APT Proforma","index":0,"n_rows":95,"n_cols":12,"rows_kept":95,"cut":false,"hidden":true,"merged":[[20,1,27,1],[14,1,18,1],[8,2,9,2]]}
[]
[null,"Local Authority Funding Reform Proforma"]
[]
[null,"LA Name:","Derby",null,null,null,null,null,"Total DSG schools block allocation",null,173851729.99879119]
[null,"LA Number:",831,null,null,null,null,null,"Total Funding For Schools Block Formula as a percentage of DSG schools block allocation",null,0.99999999746964752]
[null,null,null,null,null,null,null,null,"Total funding allocated to schools as a percentage of DSG schools block allocation",null,0.99487241547776173]
[null,null,null,null,null,null,null,null,"Total funding allocated to growth and falling rolls as a percentage of DSG schools block allocation",null,5.1275819918858347E-3]
[]
[null,null,"Premises costs to exclude from allocation when calculating the minimum funding level","Mobility","Rates","PFI","Split Sites"]
[null,null,null,"No","No","No","No"]
[null,null,"Primary minimum per pupil funding level","Secondary (KS3 only) minimum per pupil funding level",null,"Secondary (KS4 only) minimum per pupil funding level",null,"Secondary (KS3 and KS4) minimum per pupil funding level"]
[null,null,3300,null,null,null,null,4500]
[]
[null,"Pupil Led Factors"]
[null,"1) Basic Entitlement\nAge Weighted Pupil Unit (AWPU)","Reception uplift","No","Pupil Units",null,0]
[null,null,"Description ","Amount per pupil",null,"Pupil Units",null,"Sub Total ","Total ","Proportion of total pre MFG funding (%)","Notional SEN (%)"]
[null,null,"Primary (Years R-6)",2735.8059749999998,null,23727.733333333337,null,64914474.626540005,126233810.00598375,0.37598493470825567,0.12]
[null,null,"Key Stage 3  (Years 7-9)",3847.2582749999997,null,9389.9166666666661,null,36125434.597393744,null,0.20923868284463096,9.7000000000000003E-2]
[null,null,"Key Stage 4 (Years 10-11)",4368.1270500000001,null,5767.666666666667,null,25193900.782050002,null,0.1459231888585992,8.6300000000000002E-2]
[null,null,"Description ","Primary amount per pupil ","Secondary amount per pupil ","Eligible proportion of primary NOR","Eligible proportion of secondary NOR","Sub Total ","Total ","Proportion of total pre MFG funding (%)","Primary Notional SEN (%)","Secondary Notional SEN (%)"]
[null,"2) Deprivation","FSM",437.8,437.8,4737.6243106238398,2359.8221148582852,3107262.0450760745,20211982.204756822,0.11706789361386802,0.35249999999999998,0.35249999999999998]
[null,null,"FSM6",537.29999999999995,781.07500000000005,6809.5952847934268,4891.6801426527245,7479564.6139419852,null,null,0.35249999999999998,0.35249999999999998]
[null,null,"IDACI Band  F",199,288.55,2304.7389853479863,1417.0379234542356,867529.35089696897,null,null,0.35249999999999998,0.35249999999999998]
[null,null,"IDACI Band  E",238.8,388.05,2050.5359958760905,1218.8697601721574,962650.40625001607,null,null,0.35249999999999998,0.35249999999999998]
[null,null,"IDACI Band  D",358.2,512.42499999999995,2257.6819490085995,1227.9491849887922,1437933.535252762,null,null,0.35249999999999998,0.35249999999999998]
[null,null,"IDACI Band  C",388.05,557.20000000000005,2919.3023228096836,1660.3542917416578,2057984.6777247498,null,null,0.35249999999999998,0.35249999999999998]
[null,null,"IDACI Band  B",417.9,597,3961.8957873291647,2253.8867729080607,3001246.65295097,null,null,0.35249999999999998,0.35249999999999998]
[null,null,"IDACI Band  A",572.125,805.95,1289.8225897462644,694.67234134216415,1297810.9226632987,null,null,0.35249999999999998,0.35249999999999998]
[null,null,"Description ","Primary amount per pupil ","Secondary amount per pupil ","Eligible proportion of primary NOR","Eligible proportion of secondary NOR","Sub Total ","Total ","Proportion of total pre MFG funding (%)","Primary Notional SEN (%)","Secondary Notional SEN (%)"]
[null,"3) Looked After Children (LAC)","LAC X March 17",0,null,124.01052579191395,null,0,3490754.8670700588,0,0]
[null,"4) English as an Additional Language (EAL)","EAL 3 Primary",512.42499999999995,null,4305.2749758880746,null,2206130.5295194462,null,1.7066015860783407E-2,0.40050000000000002]
[null,null,"EAL 3 Secondary",null,1378.075,null,537.23329765607889,740347.77666740096,null,null,null,0.40050000000000002]
[null,"5) Mobility","Pupils starting school outside of normal entry dates",1158.18,1950.2,287.41204379562004,108.40000000000009,544276.56088321144,null,3.1524523364661432E-3,1,1]
[null,null,"Description ","Weighting","Amount per pupil (primary or secondary respectively)","Percentage of eligible pupils","Eligible proportion of primary and secondary NOR respectively","Sub Total ","Total ","Proportion of total pre MFG funding (%)","Primary Notional SEN (%)","Secondary Notional SEN (%)"]
[null,"6) Prior attainment","Primary Low Attainment",null,508.44499999999999,0.39536306635283652,9381.0694082690788,4769757.8352873717,10307541.077897239,5.9701325189365141E-2,0.35249999999999998]
[null,null,"Secondary low attainment (year 7)",0.63585522999999999,1542.25,0.25208331076939827,3590.7169671647716,5537783.2426098688,null,null,null,0.35249999999999998]
[null,null,"Secondary low attainment (year 8)",0.58045405000000005,null,0.2492041556403487]
[null,null,"Secondary low attainment (year 9)",0.48019236999999998,null,0.24273830623519108]
[null,null,"Secondary low attainment (years 10 to 11)",null,null,0.21855532656362517]
[]
[]
[null,"Other Factors"]
[]
[null,"Factor",null,null,"Lump Sum per Primary School (£)","Lump Sum per Secondary School (£)","Lump Sum per Middle School (£)","Lump Sum per All-through School (£)","Total (£)","Proportion of total pre MFG funding (%)","Notional SEN (%)"]
[null,"7) Lump Sum",null,null,110000,110000,null,null,9633800,5.5799013776682213E-2]
[null,"8) Sparsity factor",null,null,25000,65000,null,null,0,0]
[null,"Please provide alternative distance and pupil number thresholds for the sparsity factor below. Please leave blank if you want to use the default thresholds. Also specify whether you want to use a tapered lump sum or the NFF weighting for any of the phases. "]
[null,"Primary distance threshold  (miles)",null,"Primary pupil number average year group threshold",null,null,null,"Fixed, tapered or NFF sparsity primary lump sum?",null,"Fixed"]
[null,"Secondary  distance threshold (miles) ",null,"Secondary pupil number average year group threshold",null,null,null,"Fixed, tapered or NFF sparsity secondary lump sum?",null,"Fixed"]
[null,"Middle schools distance threshold (miles)",null,"Middle school pupil number average year group threshold",null,null,null,"Fixed, tapered or NFF sparsity middle school lump sum?",null,"Fixed"]
[null,"All-through  schools distance threshold (miles)",null,"All-through pupil number average year group threshold",null,null,null,"Fixed, tapered or NFF sparsity all-through lump sum?",null,"Fixed"]
[null,"9) Fringe Payments",null,null,null,null,null,null,0,0]
[null,"10) Split Sites",null,null,null,null,null,null,0,0]
[null,"11) Rates",null,null,null,null,null,null,1596989.1500000004,9.2497684799416682E-3]
[null,"12) PFI funding",null,null,null,null,null,null,1129105,6.5397813376155585E-3]
[null,"13 ) Exceptional circumstances (can only be used with prior agreement of ESFA)"]
[null,"Circumstance",null,null,null,null,null,null,"Total (£)","Proportion of total pre MFG funding (%)","Notional SEN (%)"]
[null,"Additional lump sum for schools amalgamated during FY18-19",null,null,null,null,null,null,0,0,0,0]
[null,"Additional sparsity lump sum for small schools",null,null,null,null,null,null,0,0]
[null,"Exceptional Circumstance3",null,null,null,null,null,null,0,0]
[null,"Exceptional Circumstance4",null,null,null,null,null,null,0,0]
[null,"Exceptional Circumstance5",null,null,null,null,null,null,0,0]
[null,"Exceptional Circumstance6",null,null,null,null,null,null,0,0]
[null,"Exceptional Circumstance7",null,null,null,null,null,null,0,0]
[]
[null,"Total Funding for Schools Block Formula (excluding minimum per pupil funding level, funding floor protection and MFG Funding Total) ",null,null,null,null,null,null,172603982.30570787,0.999723057006208]
[]
[null,"14) Additional funding to meet minimum per pupil funding level",null,null,null,null,null,null,47814.705547882244,2.7694299379209497E-4]
[null,"Total Funding for Schools Block Formula (excluding funding floor protection and MFG Funding Total) ",null,null,null,null,null,null,172651797.01125574,1]
[]
[null,"15) Funding floor protection (select Yes if applying this protection)",null,null,null,null,"No",null,0,0]
[null,"Total Funding for Schools Block Formula (excluding MFG Funding Total)",null,null,null,null,null,null,172651797.01125574]
[]
[null,"16) Minimum Funding Guarantee",null,null,null,null,0,null,613692.08445514226]
[null,"Apply capping and scaling factors? (gains may be capped above a specific ceiling and/or scaled)",null,null,null,null,null,null,"Yes"]
[null,"Apply alternative gains cap for schools gaining more than 15%?",null,null,null,null,null,null,"No"]
[null,"Capping Factor (%)",0.03,"Scaling Factor (%)",null,0.5]
[null,""]
[null,"Total deduction if capping and scaling factors are applied",null,null,null,null,null,null,-305198.53682583338]
[null,"",null,null,null,null,null,null,"Total (£)","Proportion of Total funding(%)","Notional SEN (%)"]
[null,"MFG  Net Total Funding (MFG + deduction from capping and scaling)",null,"",null,null,null,null,308493.54762930889,1.7744634949105843E-3]
[null,"Total Funding for Schools Block Formula",null,null,null,null,null,null,172960290.55888504,null,25950610.828269511]
[]
[null,"High Needs threshold (only fill in if, exceptionally, a high needs threshold different from £6,000 has been approved)"]
[null,"Additional funding from the high needs budget",null,null,null,null,null,null,0]
[null,"Growth fund (if applicable)",null,null,null,null,null,null,891439]
[null,"Falling rolls fund (if applicable)",null,null,null,null,null,null,0]
[]
[null,"Other Adjustment to 18-19 Budget Shares",null,null,null,null,null,null,0]
[null,"Total Funding For Schools Block Formula (including growth and falling rolls funding)",null,null,null,null,null,null,173851729.55888504]
[null,"% Distributed through Basic Entitlement",null,null,null,null,null,null,0.73114680641148588]
[null,"% Pupil Led Funding",null,null,null,null,null,null,0.92813449341196852]
[null,"Primary: Secondary Ratio",null,null,null,null,null,null,"1 :",1.3562640016801817]
[]
[null,"Total funding for schools block formula contains funding from outside of the 2019-20 Schools Block allocation?",null,null,null,null,null,null,"No"]

{"sheet":"School Formula Budget 2019-20","index":1,"n_rows":153,"n_cols":22,"rows_kept":153,"cut":false,"hidden":false,"merged":[[9,1,9,2],[0,2,0,5],[3,1,3,3],[4,1,4,3],[5,2,5,4],[6,2,7,4],[47,3,47,5],[10,3,13,3],[25,1,25,7],[28,2,29,4],[32,3,32,5],[36,3,36,5],[38,3,38,5],[40,3,40,5],[42,3,42,5],[44,3,44,5],[45,2,45,5],[46,3,46,5],[34,3,34,5],[89,3,89,5],[50,3,50,5],[51,1,51,7],[54,1,54,3],[56,2,57,4],[61,1,63,1],[65,1,65,7],[70,1,78,1],[80,3,80,5],[83,3,83,5],[84,1,85,1],[86,4,86,5],[87,4,87,5],[88,4,88,5],[81,1,82,1],[113,1,113,6],[113,8,113,9],[91,3,91,5],[93,3,93,5],[95,3,95,5],[97,3,97,5],[100,2,100,4],[102,3,102,5],[105,2,105,4],[107,3,107,5],[109,3,109,5],[111,1,111,6],[111,8,111,9],[116,2,116,4],[118,3,118,5],[121,2,121,7],[144,2,144,7],[139,2,139,6]]}
[null,null,"Early Years, Schools and High Needs Block Formula Budgets 2019/20"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B5,'School & Nursery Setting Lookup'!A:G,5,FALSE)","v":0}]
[null,"Please select your School or Nursery Setting Name in the cell below",null,null,null,"DfE No or Ofsted ID",null,"Setting Type"]
[null,"CLICK ON THE ARROW BUTTON TO SELECT YOUR SCHOOL FROM THE LIST",null,null,null,{"$f":"VLOOKUP(B5,'School & Nursery Setting Lookup'!A:E,3,FALSE)","v":12345},null,{"$f":"VLOOKUP(B5,'School & Nursery Setting Lookup'!A:G,4,FALSE)","v":0}]
[]
[null,null,"Early Years Nursery Funding 2019/20"]
[]
[]
[null,"1. Base Rate(s) per hour, per provider type.   Setting Type",null,"Amount (£)","May 2019 Term Hours","Oct 2019 Term Hours","Jan 2020 Term Hours","Anticipated Total Budget (£)",null,null,null,"May 2019 Term Hours","Oct 2019 Term Hours","Jan 2020 Term Hours",null,"Anticipated Total Budget (£)"]
[null,"M = Maintained Nursery at a School / Academy",4.2300000000000004,"per hour",{"$f":"IF($L$3=1,L11,0)+IF(L3=6,T11)","v":0},{"$f":"IF($L$3=1,M11,0)+IF(L3=6,U11)","v":0},{"$f":"IF($L$3=1,N11,0)+IF(L3=6,V11)","v":0},{"$f":"IF($H$5=6,Q11,R11)","v":0},null,null,null,{"$f":"VLOOKUP($F$5,'2019-20 Nursery Budget'!D:G,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2019-20 Nursery Budget'!D:G,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2019-20 Nursery Budget'!D:G,4,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"'2019-20 Nursery Budget'!J241","v":4175597.97},{"$f":"IF(F$5=12345,0,P11)","v":0},{"$f":"SUM($E11+$F11+$G11)*$C11","v":0},null,{"$f":"'2019-20 Nursery Budget'!E241","v":365652},{"$f":"'2019-20 Nursery Budget'!F241","v":307591},{"$f":"'2019-20 Nursery Budget'!G241","v":313896}]
[null,"S = Stand Alone Maintained Nursery School",4.2300000000000004,null,{"$f":"IF($L$3=2,L12,0)+IF(L3=6,T12)","v":0},{"$f":"IF($L$3=2,M12,0)+IF(L3=6,U12)","v":0},{"$f":"IF($L$3=2,N12,0)+IF(L3=6,V12)","v":0},{"$f":"IF($H$5=6,Q12,R12)","v":0},null,null,null,{"$f":"VLOOKUP($F$5,'2019-20 Nursery Budget'!D:G,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2019-20 Nursery Budget'!D:G,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2019-20 Nursery Budget'!D:G,4,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"'2019-20 Nursery Budget'!J242","v":1261512.9000000001},{"$f":"IF(F$5=12345,0,P12)","v":0},{"$f":"SUM($E12+$F12+$G12)*$C12","v":0},null,{"$f":"'2019-20 Nursery Budget'!E242","v":105300},{"$f":"'2019-20 Nursery Budget'!F242","v":98070},{"$f":"'2019-20 Nursery Budget'!G242","v":94860}]
[null,"P = Pre School",4.2300000000000004,null,{"$f":"IF($L$3=3,L13,0)+IF(L3=6,T13)","v":0},{"$f":"IF($L$3=3,M13,0)+IF(L3=6,U13)","v":0},{"$f":"IF($L$3=3,N13,0)+IF(L3=6,V13)","v":0},{"$f":"IF($H$5=6,Q13,R13)","v":0},null,null,null,{"$f":"VLOOKUP($F$5,'2019-20 Nursery Budget'!D:G,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2019-20 Nursery Budget'!D:G,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2019-20 Nursery Budget'!D:G,4,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"'2019-20 Nursery Budget'!J243","v":4325598},0,0,null,{"$f":"'2019-20 Nursery Budget'!E243","v":330395},{"$f":"'2019-20 Nursery Budget'!F243","v":329178},{"$f":"'2019-20 Nursery Budget'!G243","v":363027}]
[null,"D = Day Nursery",4.2300000000000004,null,{"$f":"IF($L$3=4,L14,0)+IF(L3=6,T14)","v":0},{"$f":"IF($L$3=4,M14,0)+IF(L3=6,U14)","v":0},{"$f":"IF($L$3=4,N14,0)+IF(L3=6,V14)","v":0},{"$f":"IF($H$5=6,Q14,R14)","v":0},null,null,null,{"$f":"VLOOKUP($F$5,'2019-20 Nursery Budget'!D:G,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2019-20 Nursery Budget'!D:G,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2019-20 Nursery Budget'!D:G,4,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"'2019-20 Nursery Budget'!J244","v":3517245.0000000005},0,{"$f":"SUM($E14+$F14+$G14)*$C14","v":0},null,{"$f":"'2019-20 Nursery Budget'!E244","v":277970},{"$f":"'2019-20 Nursery Budget'!F244","v":278140},{"$f":"'2019-20 Nursery Budget'!G244","v":275390}]
[null,"Deprivation (Mandatory) Supplement","Amount (£)","Unit","May 2019 Term Hours","Oct 2019 Term Hours","Jan 2020 Term Hours","Anticipated Total Budget (£)"]
[null,"IMD - top 20% most deprived",0.6,"per hour",{"$f":"IF($L$3=0,0,L16)","v":0},{"$f":"IF($L$3=0,0,M16)","v":0},0,{"$f":"SUM(E16+F16+G16)*C16","v":0},null,null,null,{"$f":"VLOOKUP($F$5,'2019-20 Nursery Budget'!D:AD,24,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2019-20 Nursery Budget'!D:AD,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2019-20 Nursery Budget'!D:AD,26,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"'2019-20 Nursery Budget'!R230","v":681127}]
[null,"IMD - 20% to 40% most deprived",0.2,"per hour",{"$f":"IF($L$3=0,0,L17)","v":0},{"$f":"IF($L$3=0,0,M17)","v":0},{"$f":"IF($L$3=0,0,N17)","v":0},{"$f":"SUM(E17+F17+G17)*C17","v":0},null,null,null,{"$f":"VLOOKUP($F$5,'2019-20 Nursery Budget'!$D:$AH,28,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2019-20 Nursery Budget'!$D:$AH,29,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2019-20 Nursery Budget'!$D:$AH,30,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"'2019-20 Nursery Budget'!S230","v":153767}]
[null,"EAL",0.2,"per hour",{"$f":"IF($L$3=0,0,L18)","v":0},0,0,{"$f":"SUM(E18+F18+G18)*C18","v":0},null,null,null,{"$f":"VLOOKUP($F$5,'2019-20 Nursery Budget'!$D:$AL,32,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2019-20 Nursery Budget'!$D:$AL,33,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2019-20 Nursery Budget'!$D:$AL,34,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"'2019-20 Nursery Budget'!T230","v":107890}]
[null,"Other Supplements","Amount (£)","Unit ","Number of units",null,null,"Anticipated Total Budget (£)"]
[null,"Disability Access Fund (see guidance notes)",{"$f":"IF(L3=6,71955,0)","v":0},"lump sum",{"$f":"+IF(L3=6,1,0)","v":0},null,null,{"$f":"IF(H5=6,'2019-20 Nursery Budget'!AA268,0)","v":0},null,null,null,null,null,null,null,{"$f":"'2019-20 Nursery Budget'!AA268","v":71955}]
[null,"SEN Locality Funding (see guidance notes)",{"$f":"IF(L3=6,250000,0)","v":0},"lump sum",{"$f":"+IF(L3=6,1,0)","v":0},null,null,{"$f":"IF(H5=6,250000,0)","v":0},null,null,null,null,null,null,null,{"$f":"'2019-20 Nursery Budget'!AA263","v":250000}]
[null,"3. Other formula\nfactors and lump sums (if applicable)","Amount (£)","Unit","Number of units",null,null,"Anticipated Total Budget (£)"]
[null,"Base for Stand Alone Maintained Nurseries",100000,"lump sum",{"$f":"IF($L$3=2,1,0)","v":0},null,null,{"$f":"IF(L3=6,700000,$E23*$C23)","v":0},null,null,null,null,null,null,null,{"$f":"'2019-20 Nursery Budget'!M259","v":700000}]
[null,"Stand Alone Maintained Nursery Supplement Funding",1.34,"per hour",{"$f":"IF($L$3=2,E12,\"-\")","v":"-"},{"$f":"IF($L$3=2,F12,\"-\")","v":"-"},"-",{"$f":"IF(L3=6,'2019-20 Nursery Budget'!K36,(SUM(E24:G24)*C24))","v":0},null,null,null,null,null,null,null,{"$f":"'2019-20 Nursery Budget'!N259","v":399627}]
[null,"TOTAL FUNDING FOR EARLY YEARS SINGLE FUNDING FORMULA excluding Rates* ",null,null,null,null,null,{"$f":"SUM(H11:H24)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(P11:P24)","v":15644319.870000001}]
[null,"*Please note Early Years budgets are adjusted for actual hour take up in year"]
[]
[]
[null,null,"High Needs Formula Budget 2019/20"]
[]
[]
[]
[null,null,null,"TA Hours funding (£)",null,null,"Number","Total (£)"]
[null,"TA Hours ","Schools to be notified separately.  Not part of base budget",null,0,null,0,{"$f":"$G34*$E34","v":0}]
[null,null,null,"Element 1 & 2 Place Rate",null,null,"Number","Total (£)"]
[null,"Element 2 (Place led funding)  - ERS Nursery","See Separate breakdown",null,10000,null,{"$f":"(SUMIF('ERS 2019-20'!B:B,'School Formula Budget 2019-20'!F$5,'ERS 2019-20'!J:J))","v":0},{"$f":"$G36*$E36","v":0}]
[null,null,null,"Element 1 & 2 Place Rate",null,null,"Number","Total (£)"]
[null,"Element 2 (Place led funding)  - ERS Pre 16 ","See Separate breakdown",null,6000,null,{"$f":"SUMIF('ERS 2019-20'!B:B,'School Formula Budget 2019-20'!F$5,'ERS 2019-20'!L:L)+SUMIF('ERS 2019-20'!B:B,'School Formula Budget 2019-20'!F$5,'ERS 2019-20'!M:M)","v":0},{"$f":"$G38*$E38","v":0}]
[null,null,null,"Element 1 & 2 Place Rate",null,null,"Places","Total (£)"]
[null,"Element 2 (Place led funding)  - ERS Post 16 ","See Separate breakdown",null,6000,null,{"$f":"(SUMIF('ERS 2019-20'!B:B,'School Formula Budget 2019-20'!F$5,'ERS 2019-20'!N:N))","v":0},{"$f":"$G40*$E40","v":0}]
[null,null,null,"Indicative Element 3 Pupils (banding) funding",null,null,"Number","Total (£)"]
[null,"Element 3 - Derby City Pupils (banding) funding Pre & Post 16*","See Separate breakdown",null,{"$f":"SUMIF('ERS 2019-20'!B:B,F5,'ERS 2019-20'!T:T)","v":0},null,1,{"$f":"$G42*$E42","v":0}]
[null,null,null,"Other Funding",null,null,"Number","Total (£)"]
[null,"ERS - Other","See Separate breakdown",null,{"$f":"SUMIF('ERS 2019-20'!B:B,F5,'ERS 2019-20'!U:U)+SUMIF('ERS 2019-20'!B:B,F5,'ERS 2019-20'!V:V)","v":0},null,1,{"$f":"$G44*$E44","v":0}]
[null,null,null,null,null,null,"Number","Total (£)"]
[null,"High Needs Funding from Derby City / EFA*","Including both Pre 16 & Post 16 Funding",null,null,null,null,{"$f":"H42+H44+H34+H36+H38+H40","v":0}]
[]
[null,null,null,"ERS Pupil Top up funding",null,null,"Number","Total (£)"]
[null,"Other LA Top up funding (Income not Budget)*","See Separate breakdown",null,{"$f":"SUMIF('ERS 2019-20'!B:B,F5,'ERS 2019-20'!Y:Y)","v":0},null,1,{"$f":"$G49*$E49","v":0}]
[]
[]
[null,"*Please note that High Needs top up funding follows the pupil, therefore funding will be adjusted in year where there are pupil movements"]
[]
[]
[null,{"$f":"B5","v":"CLICK ON THE ARROW BUTTON TO SELECT YOUR SCHOOL FROM THE LIST"},null,null,null,{"$f":"F5","v":12345},null,{"$f":"H5","v":0}]
[]
[null,null,"Schools Block Funding 2019/20"]
[]
[]
[]
[null,"Factor","Description","Primary amount per pupil","Secondary KS3 amount per pupil","Secondary KS4 amount per pupil","Number of Pupils (Net of High Needs Places)","Sub total (£)","Delegated SEN %","Delegated SEN funding within School Budget £"]
[null,"1) Basic Entitlement - Age Weighted Pupil Funding (AWPU)","Primary (including reception)",{"$f":"'APT Proforma'!D17","v":2735.8059749999998},null,null,{"$f":"VLOOKUP($F$5,AWPU!$B:$M,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"G62*D62","v":{"$error":"#N/A"}},0.12,{"$f":"D62*G62*I62","v":{"$error":"#N/A"}}]
[null,null,"Key Stage 3",null,{"$f":"'APT Proforma'!D18","v":3847.2582749999997},null,{"$f":"VLOOKUP($F$5,AWPU!$B:$M,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"G63*E63","v":{"$error":"#N/A"}},9.7000000000000003E-2,{"$f":"E63*G63*I63","v":{"$error":"#N/A"}}]
[null,null,"Key Stage 4",null,null,{"$f":"'APT Proforma'!D19","v":4368.1270500000001},{"$f":"VLOOKUP($F$5,AWPU!$B:$M,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"G64*F64","v":{"$error":"#N/A"}},8.6300000000000002E-2,{"$f":"F64*G64*I64","v":{"$error":"#N/A"}},null,"Prim","Sec"]
[null,null,null,null,null,"Total",{"$f":"SUM(G62:G64)","v":{"$error":"#N/A"}},{"$f":"SUM(H62:H64)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J62:J64)","v":{"$error":"#N/A"}},null,{"$f":"G65","v":{"$error":"#N/A"}},{"$f":"G63+G64","v":{"$error":"#N/A"}}]
[]
[null,"De-delegation - see separate breakdown","Primary (including reception)",{"$f":"'DE-DEL'!B124*-1","v":-70.397999999999996},null,null,{"$f":"VLOOKUP($F$5,'DE-DEL'!$B:$M,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"G67*D67","v":{"$error":"#N/A"}}]
[null,null,"Secondary",null,{"$f":"'DE-DEL'!C124*-1","v":-59.218000000000004},{"$f":"E68","v":-59.218000000000004},{"$f":"VLOOKUP($F$5,'DE-DEL'!$B:$M,10,FALSE)+VLOOKUP($F$5,'DE-DEL'!$B:$M,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"G68*F68","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Total",{"$f":"SUM(G67:G68)","v":{"$error":"#N/A"}},{"$f":"SUM(H67:H68)","v":{"$error":"#N/A"}}]
[null,null,null,"Primary amount per pupil","Secondary amount per pupil","Number of eligible primary pupils","Number of eligible secondary pupils","Sub total (£)","Notional SEN %","Notional SEN within School Budget £"]
[null,"2) Deprivation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E11+F11+G11)*\"C11\"","v":{"$error":"#VALUE!"}},null,null,17742138.391672775,"Bemrose",null,"Adj"]
[null,null,"FSM Current",{"$f":"'APT Proforma'!D21","v":437.8},{"$f":"'APT Proforma'!E21","v":437.8},{"$f":"VLOOKUP($F$5,DEP!$B:$AG,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,DEP!$B:$AG,20,FALSE)+IF($F$5=4177,DEP!U105)","v":{"$error":"#N/A"}},{"$f":"$D72*$F72+($E72*$G72)","v":{"$error":"#N/A"}},0.35249999999999998,{"$f":"I72*H72","v":{"$error":"#N/A"}},null,{"$f":"DEP!R109","v":0},{"$f":"DEP!S109","v":11701.275427446151},null,null,null,null,92.662251655629149,412.0506706408346,306.62764227642276,{"$f":"S72-T72","v":105.42302836441183}]
[null,null,"FSM Ever 6",{"$f":"'APT Proforma'!D22","v":537.29999999999995},{"$f":"'APT Proforma'!E22","v":781.07500000000005},{"$f":"VLOOKUP($F$5,DEP!$B:$AG,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,DEP!$B:$AG,18,FALSE)+IF($F$5=4177,DEP!S105)","v":{"$error":"#N/A"}},{"$f":"$D73*$F73+($E73*$G73)","v":{"$error":"#N/A"}},0.35249999999999998,{"$f":"I73*H73","v":{"$error":"#N/A"}}]
[null,null,"IDACI Band F 0.2 - 0.25",{"$f":"'APT Proforma'!D23","v":199},{"$f":"'APT Proforma'!E23","v":288.55},{"$f":"VLOOKUP($F$5,DEP!$B:$AG,21,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,DEP!$B:$AG,22,FALSE)+IF($F$5=4177,DEP!W105)","v":{"$error":"#N/A"}},{"$f":"$D74*$F74+($E74*$G74)","v":{"$error":"#N/A"}},0.35249999999999998,{"$error":"#N/A"},null,{"$f":"DEP!V109","v":0},{"$f":"DEP!W109","v":3721.7769088022214},null,null,null,null,21.169811320754711,54.55524861878456,9.2962356792144245,{"$f":"S74-T74","v":45.259012939570134}]
[null,null,"IDACI Band E 0.25 - 0.3",{"$f":"'APT Proforma'!D24","v":238.8},{"$f":"'APT Proforma'!E24","v":388.05},{"$f":"VLOOKUP($F$5,DEP!$B:$AG,23,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,DEP!$B:$AG,24,FALSE)+IF($F$5=4177,DEP!Y105)","v":{"$error":"#N/A"}},{"$error":"#N/A"},0.35249999999999998,{"$error":"#N/A"},null,{"$f":"DEP!X109","v":0},{"$f":"DEP!Y109","v":3269.4057560482474},null,null,null,null,46.075471698113084,32.921270718232051,109.69558101472998,-76.77431029649793]
[null,null,"IDACI Band D 0.3 - 0.35",{"$f":"'APT Proforma'!D25","v":358.2},{"$f":"'APT Proforma'!E25","v":512.42499999999995},{"$f":"VLOOKUP($F$5,DEP!$B:$AG,25,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,DEP!$B:$AG,26,FALSE)+IF($F$5=4177,DEP!AA105)","v":{"$error":"#N/A"}},{"$error":"#N/A"},0.35249999999999998,{"$error":"#N/A"},null,{"$f":"DEP!Z109","v":0},{"$f":"DEP!AA109","v":3485.6311339973918},null,null,null,null,26.150943396226413,81.832872928177082,158.03600654664464,-76.203133618467561]
[null,null,"IDACI Band C 0.35 - 0.4",{"$f":"'APT Proforma'!D26","v":388.05},{"$f":"'APT Proforma'!E26","v":557.20000000000005},{"$f":"VLOOKUP($F$5,DEP!$B:$AG,27,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,DEP!$B:$AG,28,FALSE)+IF($F$5=4177,DEP!AC105)","v":{"$error":"#N/A"}},{"$error":"#N/A"},0.35249999999999998,{"$error":"#N/A"},null,{"$f":"DEP!AB109","v":0},{"$f":"DEP!AC109","v":4579.6566145513425},null,null,null,null,85.924528301886909,211.63674033149141,153.38788870703772,58.248851624453692]
[null,null,"IDACI Band B 0.4 - 0.5",{"$f":"'APT Proforma'!D27","v":417.9},{"$f":"'APT Proforma'!E27","v":597},{"$f":"VLOOKUP($F$5,DEP!$B:$AG,29,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,DEP!$B:$AG,30,FALSE)+IF($F$5=4177,DEP!AE105)","v":{"$error":"#N/A"}},{"$error":"#N/A"},0.35249999999999998,{"$error":"#N/A"},null,{"$f":"DEP!AD109","v":0},{"$f":"DEP!AE109","v":6215.782560237225},null,null,null,null,31.132075471698169,221.042817679558,56.707037643207876,164.33578003635012]
[null,null,"IDACI Band A 0.5 -1.0",{"$f":"'APT Proforma'!D28","v":572.125},{"$f":"'APT Proforma'!E28","v":805.95},{"$f":"VLOOKUP($F$5,DEP!$B:$AG,31,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,DEP!$B:$AG,32,FALSE)+IF($F$5=4177,DEP!AG105)","v":{"$error":"#N/A"}},{"$error":"#N/A"},0.35249999999999998,{"$f":"I79*H79","v":{"$error":"#N/A"}},null,{"$f":"DEP!AF109","v":0},{"$f":"DEP!AG109","v":1984.4949310884281},null,null,null,null,4.9811320754717014,35.743093922651958,46.481178396072011,-10.738084473420052]
[null,null,null,null,"Total",{"$f":"SUM(F71:F79)","v":{"$error":"#N/A"}},{"$f":"SUM(G71:G79)","v":{"$error":"#N/A"}},{"$f":"SUM(H71:H79)","v":{"$error":"#N/A"}},null,{"$f":"SUM(J72:J79)","v":{"$error":"#N/A"}}]
[null,null,null,"Amount per pupil",null,null,"Number of Pupils","Total (£)",null,"Total (£)"]
[null,"3) Low cost, high incidence SEN (Prior Attainment)","Primary Low prior attainment",null,{"$f":"'APT Proforma'!E35","v":508.44499999999999},null,{"$f":"VLOOKUP($F$5,LCHI!B:H,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"$G82*$E82","v":{"$error":"#N/A"}},0.35249999999999998,{"$f":"I82*H82","v":{"$error":"#N/A"}}]
[null,null,"Secondary pupils not achieving (KS2 English or Maths)",null,{"$f":"'APT Proforma'!E36","v":1542.25},null,{"$f":"VLOOKUP($F$5,LCHI!B:H,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"$G83*$E83","v":{"$error":"#N/A"}},0.35249999999999998,{"$f":"I83*H83","v":{"$error":"#N/A"}}]
[null,null,null,"Amount per pupil",null,null,"Number of Pupils","Total (£)",null,"Total (£)"]
[null,"4) English as an Additional Language","Primary pupils EAL funded for first 3 years in Statutory Education",null,{"$f":"'APT Proforma'!D31","v":512.42499999999995},null,{"$f":"VLOOKUP($F$5,EAL!B:D,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"$G85*$E85","v":{"$error":"#N/A"}},0.40050000000000002,{"$f":"I85*H85","v":{"$error":"#N/A"}}]
[null,null,"Secondary pupils EAL funded for first 3 years in Statutory Education",null,{"$f":"'APT Proforma'!E32","v":1378.075},null,{"$f":"VLOOKUP($F$5,EAL!B:D,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"$G86*$E86","v":{"$error":"#N/A"}},0.40050000000000002,{"$f":"I86*H86","v":{"$error":"#N/A"}}]
[null,null,null,"% of NOR","Amount per pupil",null,"Number of Pupils","Total (£)",null,"Total (£)"]
[null,"5) Mobility","Primary pupils included in the October School Census who did not start in August or September (Last 3 academic years)",{"$f":"VLOOKUP($F$5,'2019 Mob Factor % to units'!B:G,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"'APT Proforma'!D33","v":1158.18},null,{"$f":"VLOOKUP($F$5,MOB!$B:$D,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"$G88*$E88","v":{"$error":"#N/A"}},1,{"$f":"I88*H88","v":{"$error":"#N/A"}}]
[null,"Mobility is calculated after deducting 10% threshold level","Secondary pupils included in the October School Census who did not start in August or September (Last 3 academic years)",{"$f":"VLOOKUP($F$5,'2019 Mob Factor % to units'!B:G,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"'APT Proforma'!E33","v":1950.2},null,{"$f":"VLOOKUP($F$5,MOB!B:D,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"$G89*$E89","v":{"$error":"#N/A"}},1,{"$f":"I89*H89","v":{"$error":"#N/A"}}]
[null,null,null,"Amount of lump sum",null,null,"Number","Total (£)"]
[null,"6) Lump Sum",null,null,{"$f":"VLOOKUP($F$5,'Summary for Prints'!B:AB,8,FALSE)","v":{"$error":"#N/A"}},null,1,{"$f":"$G91*$E91","v":{"$error":"#N/A"}}]
[null,null,null,"Amount of split site funding",null,null,"Number","Total (£)"]
[null,"7) Split Site",null,null,0,null,1,{"$f":"$G93*$E93","v":0}]
[null,null,null,"Amount of PFI funding",null,null,"Number","Total (£)"]
[null,"PFI to be paid back to the LA",null,null,{"$f":"VLOOKUP($F$5,'Summary for Prints'!B:AB,11,FALSE)","v":{"$error":"#N/A"}},null,1,{"$f":"$G95*$E95","v":{"$error":"#N/A"}}]
[null,null,null,"Minimum Funding Guarantee (0%)",null,null,"Number","Total (£)"]
[null,"Minimum Funding Guarantee",null,null,{"$f":"VLOOKUP($F$5,'Summary for Prints'!B:AB,13,FALSE)+VLOOKUP($F$5,'Summary for Prints'!B:AB,16,FALSE)","v":{"$error":"#N/A"}},null,1,{"$f":"$G97*$E97","v":{"$error":"#N/A"}},null,"Total Delegated SEN funding within the School Budget"]
[null,null,null,"CAP",null,null,"Number","Total (£)"]
[null,"Schools Block Total excluding Rates",null,null,null,null,null,{"$f":"H65+H80+H82+H83+H85+H86+H88+H89+H91+H93+H95+H97+H69","v":{"$error":"#N/A"}},null,{"$f":"J65+J80+J82+J83+J85+J86+J88+J89+J91+J93+J95+J69","v":{"$error":"#N/A"}}]
[]
[null,"Additional Funding","KS1 Class Factor"]
[]
[null,null,null,null,null,null,"Number","Total (£)"]
[null,"KS1 Class Factor (Teacher required for 1:30 pupils ratio)",null,null,{"$f":"VLOOKUP($F$5,'Summary for Prints'!B:AB,20,FALSE)","v":{"$error":"#N/A"}},null,1,{"$f":"$G104*$E104","v":{"$error":"#N/A"}}]
[]
[null,null,"RATES"]
[]
[null,null,null,null,null,null,"Number","Total (£)"]
[null,"RATES 2019-20 (Including previous year adjustments)",null,null,{"$f":"VLOOKUP($F$5,'Summary for Prints'!B:AB,10,FALSE)","v":{"$error":"#N/A"}},null,1,{"$f":"$G109*$E109","v":{"$error":"#N/A"}}]
[]
[]
[null,"School Budget INCLUDING Early Years, Schools Block and High Needs (excl other LA Top up), KS1 Class Factor, Contingency, & INCLUDING RATES",null,null,null,null,null,null,{"$f":"$H25+$H46+$H99+$H104+$H109","v":{"$error":"#N/A"}},null,{"$f":"'Summary for Prints'!AJ155+'Summary for Prints'!AK507","v":0},{"$f":"K112-I112","v":{"$error":"#N/A"}}]
[]
[null,"School Budget INCLUDING Early Years, Schools Block and High Needs (excl other LA Top up), KS1 Class Factor, Contingency, & EXCLUDING RATES",null,null,null,null,null,null,{"$f":"I112-H109","v":{"$error":"#N/A"}},null,{"$f":"'Summary for Prints'!AJ155+'Summary for Prints'!AJ507","v":0},{"$f":"K114-I114","v":{"$error":"#N/A"}}]
[]
[]
[null,null,"Sixth Form"]
[]
[null,null,null,"Indicative Sixth Form (not yet known)",null,null,"Number","Total (£)"]
[null,"Indicative Sixth Form ","Figures not yet confirmed",null,0,null,1,{"$f":"E120*G120","v":0}]
[]
[null,null,"De-delegation from Maintained Schools 2019-20"]
[null,null,null,"Primary Rate","Secondary Rate","Primary net NOR","Secondary Net NOR","Total (£)"]
[null,"CFR code E23","Contingencies (SIFD & Contingencies)",{"$f":"'DE-DEL'!B116*-1","v":-6.44},{"$f":"'DE-DEL'!C116*-1","v":-6.44},{"$f":"VLOOKUP($F$5,'DE-DEL'!$B:$M,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'DE-DEL'!$B:$M,10,FALSE)+VLOOKUP($F$5,'DE-DEL'!$B:$M,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"D124*F124+E124*G124","v":{"$error":"#N/A"}}]
[null,null,null,"Rate","Rate","Prim Net NOR","Sec Net NOR","Total (£)"]
[null,"CFR Code E28","FSM",0,0,{"$f":"VLOOKUP($F$5,'DE-DEL'!$B:$M,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'DE-DEL'!$B:$M,10,FALSE)+VLOOKUP($F$5,'DE-DEL'!$B:$M,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"D126*F126+E126*G126","v":{"$error":"#N/A"}}]
[null,null,null,"Rate","Rate","Prim Net NOR","Sec Net NOR","Total (£)"]
[null,"CFR code E23","Insurance",{"$f":"'DE-DEL'!B118*-1","v":-13.948},{"$f":"'DE-DEL'!C118*-1","v":-13.948},{"$f":"VLOOKUP($F$5,'DE-DEL'!$B:$M,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'DE-DEL'!$B:$M,10,FALSE)+VLOOKUP($F$5,'DE-DEL'!$B:$M,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"D128*F128+E128*G128","v":{"$error":"#N/A"}}]
[null,null,null,"Rate","Rate","Prim Net NOR","Sec Net NOR","Total (£)"]
[null,"CFR code E19","Licences/Subscriptions",{"$f":"'DE-DEL'!B119","v":0},{"$f":"'DE-DEL'!C119","v":0},{"$f":"VLOOKUP($F$5,'DE-DEL'!$B:$M,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'DE-DEL'!$B:$M,10,FALSE)+VLOOKUP($F$5,'DE-DEL'!$B:$M,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"D130*F130+E130*G130","v":{"$error":"#N/A"}}]
[null,null,null,"Rate","Rate","Prim Net NOR","Sec Net NOR","Total (£)"]
[null,"CFR code E19","Staff Costs Supply",{"$f":"'DE-DEL'!B120*-1","v":-24.66},{"$f":"'DE-DEL'!C120*-1","v":-24.66},{"$f":"VLOOKUP($F$5,'DE-DEL'!$B:$M,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'DE-DEL'!$B:$M,10,FALSE)+VLOOKUP($F$5,'DE-DEL'!$B:$M,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"D132*F132+E132*G132","v":{"$error":"#N/A"}}]
[null,null,null,"Rate","Rate","Prim Net NOR","Sec Net NOR","Total (£)"]
[null,"CFR code E27","Support UAG and Bilingual",{"$f":"'DE-DEL'!B121*-1","v":-14.17},{"$f":"'DE-DEL'!C121*-1","v":-14.17},{"$f":"VLOOKUP($F$5,'DE-DEL'!$B:$M,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'DE-DEL'!$B:$M,10,FALSE)+VLOOKUP($F$5,'DE-DEL'!$B:$M,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"D134*F134+E134*G134","v":{"$error":"#N/A"}}]
[null,null,null,"Rate","Rate","Prim Net NOR","Sec Net NOR","Total (£)"]
[null,"CFR code E27","Behaviour Support",{"$f":"'DE-DEL'!B122*-1","v":-11.18},{"$f":"'DE-DEL'!C122*-1","v":0},{"$f":"VLOOKUP($F$5,'DE-DEL'!$B:$M,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'DE-DEL'!$B:$M,10,FALSE)+VLOOKUP($F$5,'DE-DEL'!$B:$M,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"D136*F136+E136*G136","v":{"$error":"#N/A"}}]
[null,null,null,"Rate","Rate","Prim Net NOR","Sec Net NOR","Total (£)"]
[null,"CFR code E27","Museums",{"$f":"'DE-DEL'!B123*-1","v":0},{"$f":"'DE-DEL'!C123*-1","v":0},{"$f":"VLOOKUP($F$5,'DE-DEL'!$B:$M,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'DE-DEL'!$B:$M,10,FALSE)+VLOOKUP($F$5,'DE-DEL'!$B:$M,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"D138*F138+E138*G138","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,"Total (£)"]
[null,"CFR Code I01","LA Services De-delegated from maintained schools",null,null,null,null,{"$f":"H124+H126+H128+H130+H132+H134+H136+H138","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[null,null,"Academies & other non maintained Schools - to be confirmed"]
[null,null,null,"Primary Rate","Secondary Rate","Primary net NOR","Secondary Net NOR","Total (£)"]
[null,null,"Staff Costs Supply",-21.14,-21.14,{"$f":"IF($H$140>0,,L$65)","v":{"$error":"#N/A"}},{"$f":"IF($H$140>0,,M$65)","v":{"$error":"#N/A"}},{"$f":"D147*F147+E147*G147","v":{"$error":"#N/A"}}]
[null,null,null,"Rate","Rate","Prim Net NOR","Sec Net NOR","Total (£)"]
[null,null,"Support UAG and Bilingual",-9.6999999999999993,-11.93,{"$f":"IF($H$140>0,,L$65)","v":{"$error":"#N/A"}},{"$f":"IF($H$140>0,,M$65)","v":{"$error":"#N/A"}},{"$f":"D149*F149+E149*G149","v":{"$error":"#N/A"}}]
[null,null,null,"Rate","Rate","Prim Net NOR","Sec Net NOR","Total (£)"]
[null,null,"Behaviour Support - Secondary Hard to Place & Support to Inclusion",-21.89,-16.8,{"$f":"IF($H$140>0,,L$65)","v":{"$error":"#N/A"}},{"$f":"IF($H$140>0,,M$65)","v":{"$error":"#N/A"}},{"$f":"D151*F151+E151*G151","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,"Total (£)"]
[null,null,"LA Services to be Invoiced to non maintained schools",null,null,null,null,{"$f":"H151+H149+H147","v":{"$error":"#N/A"}}]

{"sheet":"Special Schools & PRU","index":2,"n_rows":31,"n_cols":4,"rows_kept":31,"cut":false,"hidden":false,"merged":[[0,0,0,3],[30,0,30,3],[20,1,20,2],[6,0,6,3],[16,1,16,2],[24,1,24,2],[14,1,14,2],[18,1,18,2]]}
["Special School Budgets 2019/20"]
["Please select your school in the cell below"]
["CLICK ON THE ARROW BUTTON TO SELECT YOUR SCHOOL FROM THE LIST"]
[null,null,"DFE"]
[null,null,{"$f":"VLOOKUP($A$3,'Special Schools List'!A:C,3,FALSE)","v":"All"}]
[]
["High Needs Formula Indicative 2019/20"]
[null,"Places","Rate","Total (£)"]
["Element 1 & 2 (Place led funding) - Special Schools Pre 16 ",{"$f":"SUMIF('Special Schools 2019-20'!C:C,C5,'Special Schools 2019-20'!I:I)","v":639},10000,{"$f":"C9*B9","v":6390000}]
[null,"Places","Rate","Total (£)"]
["Element 1 & 2 (Place led funding) - Special Schools Post 16",{"$f":"SUMIF('Special Schools 2019-20'!C:C,C5,'Special Schools 2019-20'!J:J)","v":68},10000,{"$f":"C11*B11","v":680000}]
[null,"Places",null,"Total (£)"]
["Element 1 & 2 (Place led funding) - Alternative Provision",{"$f":"SUMIF('Special Schools 2019-20'!C:C,C5,'Special Schools 2019-20'!H:H)","v":96},10000,{"$f":"B13*C13","v":960000}]
[null,null,null,"Total (£)"]
["Element 3 - Derby City Pupils (banding) funding Pre 16*","See separate breakdown sheet",null,{"$f":"SUMIF('Special Schools 2019-20'!$C:$C,$C$5,'Special Schools 2019-20'!$T:$T)","v":7522513.2506820001}]
[null,null,null,"Total (£)"]
["Element 3 - Derby City Pupils (banding) funding Post 16*","See separate breakdown sheet",null,{"$f":"SUMIF('Special Schools 2019-20'!$C:$C,$C$5,'Special Schools 2019-20'!$U:$U)","v":709507.50000005588}]
[null,null,null,"Total (£)"]
["Residential Places","See separate breakdown sheet",null,{"$f":"SUMIF('Special Schools 2019-20'!$C:$C,$C$5,'Special Schools 2019-20'!$V:$V)","v":234360}]
[null,null,null,"Total (£)"]
["Other - Exceptional Payments","See separate breakdown sheet",null,{"$f":"SUMIF('Special Schools 2019-20'!$C:$C,$C$5,'Special Schools 2019-20'!$W:$W)","v":141667}]
[null,null,null,"Total (£)"]
["MFG",null,null,{"$f":"SUMIF('Special Schools 2019-20'!$C:$C,$C$5,'Special Schools 2019-20'!$Y:$Y)","v":80450}]
[null,null,null,"Total (£)"]
["PFI",null,null,{"$f":"SUMIF('Special Schools 2019-20'!$C:$C,$C$5,'Special Schools 2019-20'!$Z:$Z)","v":94219.292847999997}]
[null,null,null,"Total (£)"]
["High Needs Funding from Derby City LA / EFA*",null,null,{"$f":"D9+D11+D13+D15+D17+D21+D25+D19+D23","v":16812717.043530054}]
[null,"No.of Pupils",null,"Total (£)"]
["Element 3 - Other LA (banding) funding (Income not Budget)*",{"$f":"SUMIF('Special Schools 2019-20'!C:C,C5,'Special Schools 2019-20'!M:M)+SUMIF('Special Schools 2019-20'!C:C,C5,'Special Schools 2019-20'!N:N)","v":47},"See separate breakdown sheet",{"$f":"SUMIF('Special Schools 2019-20'!$C:$C,$C$5,'Special Schools 2019-20'!$AB:$AB)","v":383004}]
[]
["*Please note that High Needs top up funding follows the pupil, therefore funding will be adjusted in year where there are pupil movements"]

{"sheet":"ERS 2019-20","index":3,"n_rows":37,"n_cols":35,"rows_kept":37,"cut":false,"hidden":true,"merged":[[1,10,1,16]]}
["ERS Funding "]
[null,null,null,null,null,null,null,null,null,null,"NO of places"]
["School","DfE","School Type","Phase","2018/19 places as per SLA - Pre/post 16","Banding 2018/19","Banding 2019/20","Banding 2020/21",null,"Nursery","Element 2 Places funded (Average for Alvaston and Leesbrooke)","DCC Pre 16\nE3","Other LA Pre 16\nE3","DCC Post 16","Total","Vacant Places\nE3","TOTAL including VACANT places",null,"Element 1 & 2 (Place Funding)","Element 3 (Top Up Funding DCC)","Exceptional Payments","Other Adjustments","Reduction in Element 3 - £6k for every empty place (cap at E3 funding)","TOTAL DCC","Element 3 (Top Up Funding Other LA)","Total School Funding","Vacant top up funding\n(element 3)","comments","Check to individual sheets","Variance",null,"2018/19 Budget incl OOA (place funding reduced to £6k for comparison)","Variance","2018/19 Budget excl OOA (place funding reduced to £6k for comparison)","Variance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"IF(P5>0,0,IF((P5*-6000)<T5,(-P5*-6000),-T5))","v":0}]
["Allestree Woodlands Community School",5414,"Hearing impairment","Secondary",14,6000,6000,6000,null,null,14,12,2,null,{"$f":"SUM(L6:M6)","v":14},{"$f":"+O6-K6","v":0},{"$f":"IF(O6>E6,O6,(O6-P6))","v":14},null,{"$f":"K6*6000","v":84000},66000,0,null,null,{"$f":"SUM(S6:W6)","v":150000},{"$f":"+M6*F6","v":12000},{"$f":"SUM(X6:Y6)","v":162000},6000,null,162000,{"$f":"+Z6-AC6","v":0},null,162000,{"$f":"+Z6-AF6","v":0},156000,{"$f":"+X6-AH6","v":-6000}]
["Alvaston Junior Community School",2442,"Social Emotional and Mental Heath","Primary",12,5500,5500,5500,null,null,{"$f":"12-(7/12*5)","v":9.0833333333333321},8.0833333300000003,1,null,9.0833333300000003,{"$f":"+O7-K7","v":-3.3333318327777306E-9},{"$f":"IF(O7>E7,O7,(O7-P7))","v":9.0833333333333321},null,54499.999999999993,34375,0,null,null,{"$f":"SUM(S7:W7)","v":88875},{"$f":"+M7*F7","v":5500},{"$f":"SUM(X7:Y7)","v":94375},0,"Adjust for decomission places",94375.000000000015,{"$f":"+Z7-AC7","v":0},null,127000,{"$f":"+Z7-AF7","v":-32625},127000,{"$f":"+X7-AH7","v":-38125}]
["Brackensdale Infant School",2432,"Communication and Interaction ASD","Primary",20,8000,8000,8000,null,null,20,20,0,null,20,0,{"$f":"IF(O8>E8,O8,(O8-P8))","v":20},null,120000,160000,0,null,null,{"$f":"SUM(S8:W8)","v":280000},{"$f":"+M8*F8","v":0},{"$f":"SUM(X8:Y8)","v":280000},0,null,null,280000,null,280000,0,280000,0]
["Brackensdale Junior School",2432,"Communication and Interaction ASD","Primary",33,8700,8400,8000,null,null,33,33,0,null,33,0,33,null,198000,275800,0,null,null,{"$f":"SUM(S9:W9)","v":473800},0,473800,0,"Adjust for decomission places",753800,-280000,null,523600,-49800,523600,-49800]
["Lees Brook Community",4006,"Social Emotional and Mental Heath","Secondary",16,5500,5500,5500,null,null,{"$f":"16-(7/12*12)","v":9},9,0,null,9,0,9,null,54000,22000,0,null,null,76000,0,76000,0,"Adjust for decomission places",128000,-52000,null,134500,-58500,134500,-58500]
["Lees Brook Community - Post 16",4006,"Social Emotional and Mental Heath","Secondary",5,{"$f":"+F10","v":5500},{"$f":"+G10","v":5500},{"$f":"+H10","v":5500},null,null,5,0,0,5,0,-5,{"$f":"IF(O11>E11,O11,(O11-P11))","v":5},null,30000,22000,0,null,null,{"$f":"SUM(S11:W11)","v":52000},{"$f":"+M11*F11","v":0},{"$f":"SUM(X11:Y11)","v":52000},5500,null,0,{"$f":"+Z11-AC11","v":52000},null,46500,{"$f":"+Z11-AF11","v":5500},46500,{"$f":"+X11-AH11","v":5500}]
["Markeaton Primary School",2436,"Visual Impairment","Primary",4,22980,22980,22980,null,null,4,4,0,null,4,0,4,null,24000,68940,0,null,null,92940,0,92940,22980,null,92940,0,null,92940,0,92940,0]
["Reigate Primary School",2020,"Hearing impairment","Primary",26,6000,6000,6000,null,null,26,24,2,null,26,0,26,null,{"$f":"K13*6000","v":156000},96000,0,null,null,252000,12000,264000,48000,null,264000,0,null,270000,-6000,258000,-6000]
["Saint Benedict Catholic School",4607,"Visual Impairment","Secondary",20,10000,10000,10000,null,null,20,20,0,null,20,0,20,null,{"$f":"K14*6000","v":120000},130000,2662,25000,null,277662,0,277662,70000,"Parapetetic teacher??",308662,-31000,"OK - teacher",337662,-60000,297662,-20000]
["Saint Benedict Catholic School - Post 16",4607,"Visual Impairment","Secondary",6,{"$f":"+F14","v":10000},{"$f":"+G14","v":10000},{"$f":"+H14","v":10000},null,null,6,0,0,6,0,-6,{"$f":"IF(O15>E15,O15,(O15-P15))","v":6},null,{"$f":"K15*6000","v":36000},20000,0,null,null,{"$f":"SUM(S15:W15)","v":56000},{"$f":"+M15*F15","v":0},{"$f":"SUM(X15:Y15)","v":56000},40000,null,0,{"$f":"+Z15-AC15","v":56000},null,76000,{"$f":"+Z15-AF15","v":-20000},56000,0]
["Springfield",2466,"Communication and Interaction ASD","Primary",25,8000,8000,8000,null,null,30,30,0,null,30,0,30,null,{"$f":"K16*6000","v":180000},200000,0,null,null,380000,0,380000,40000,null,380000,0,null,274000,106000,274000,106000]
["The Bemrose Community School",4177,"Communication and Interaction ASD","Secondary",45,9000,9000,9000,null,null,45,45,0,null,45,0,45,null,{"$f":"K17*6000","v":270000},279000,0,null,null,549000,0,549000,126000,null,549000,0,null,540000,9000,540000,9000]
["TOTAL ERS Schools",null,null,null,{"$f":"SUM(E6:E17)","v":226},null,null,null,null,null,{"$f":"SUM(K6:K17)","v":221.08333333333331},205.08333333000002,5,11,210.08333333000002,-11.000000003333332,221.08333333333331,null,{"$f":"SUM(S6:S17)","v":1326500},{"$f":"SUM(T6:T17)","v":1374115},2662,25000,0,2728277,29500,2757777,358480]
[]
["Central Nursery",1006,null,"Nursery",14.205500000000001,null,null,null,null,14.205500000000001,null,0,null,null,{"$f":"SUM(L20:M20)","v":0},{"$f":"+O20-J20","v":-14.205500000000001},{"$f":"IF(O20>E20,O20,(O20-P20))","v":14.205500000000001},null,{"$f":"J20*10000","v":142055},0,null,null,{"$f":"IF(P20>0,0,IF((P20*-6000)<T20,(-P20*-6000),-T20))","v":0},142055,null,142055,0,null,0,null,null,142055,{"$f":"+Z20-AF20","v":0},142055,0]
["Lord St Nursery",1005,null,"Nursery",11,null,null,null,null,11,null,0,null,null,{"$f":"SUM(L21:M21)","v":0},{"$f":"+O21-J21","v":-11},{"$f":"IF(O21>E21,O21,(O21-P21))","v":11},null,{"$f":"J21*10000","v":110000},0,null,null,{"$f":"IF(P21>0,0,IF((P21*-6000)<T21,(-P21*-6000),-T21))","v":0},110000,null,110000,0,null,0,null,null,110000,{"$f":"+Z21-AF21","v":0},110000,0]
["Lakeside",2434,null,null,0,0,0,0,null,0,null,0,0,null,0,{"$f":"+O22-J22","v":0},{"$f":"IF(O22>E22,O22,(O22-P22))","v":0},null,{"$f":"J22*10000","v":0},{"$f":"+L22*F22","v":0},0,null,{"$f":"IF(P22>0,0,IF((P22*-6000)<T22,(-P22*-6000),-T22))","v":0},{"$f":"SUM(S22:W22)","v":0},{"$f":"+M22*F22","v":0},{"$f":"SUM(X22:Y22)","v":0},{"$f":"IF(P22<0,-P22*F22,0)","v":0},null,0,null,null,42000,-42000,42000,{"$f":"+X22-AH22","v":-42000}]
[]
["Total","All",null,null,{"$f":"SUM(E18:E23)","v":251.2055},null,null,null,null,{"$f":"SUM(J18:J23)","v":25.205500000000001},221.08333333333331,205.08333333000002,5,11,210.08333333000002,-36.205500003333334,246.28883333333332,null,{"$f":"SUM(S18:S23)","v":1578555},1374115,2662,25000,0,2980332,29500,3009832,358480,null,{"$f":"SUM(AC6:AC23)","v":2732777},{"$f":"SUM(AD6:AD23)","v":25000},null,{"$f":"SUM(AF4:AF23)","v":3158257},{"$f":"SUM(AG6:AG23)","v":-148425},{"$f":"SUM(AH6:AH23)","v":3080257},{"$f":"SUM(AI6:AI23)","v":-99925}]
["50% of Vacant places as contingency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((SUM(K6:K17)*6000)+S20+S21+S22)-S24","v":0},null,null,null,null,{"$f":"AA24/2","v":179240}]
["TOTAL ERS Budget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X24:X25)","v":3159572}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S6,S7,S10,S13,S14)","v":468500},"Academy place funding - pre 16"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S15,S11)","v":66000},"Academy place funding - post 16"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Breakdown of full and vacant places"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Places","£ Element 2 / HN","£ Element 1 / APWU","TOTAL E1 & 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Full Places",191,{"$f":"+T34*6000","v":1146000},{"$f":"+T34*4000","v":764000},{"$f":"SUM(U34:V34)","v":1910000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vacant Places",38,{"$f":"+T35*10000","v":380000},0,{"$f":"SUM(U35:V35)","v":380000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Funded",{"$f":"SUM(T34:T35)","v":229},{"$f":"SUM(U34:U35)","v":1526000},{"$f":"SUM(V34:V35)","v":764000},{"$f":"SUM(W34:W35)","v":2290000}]
["Brackensdale transition by March 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S24-U36","v":52555}]

{"sheet":"2019-20 FORMULA","index":4,"n_rows":151,"n_cols":42,"rows_kept":151,"cut":false,"hidden":true,"merged":[[108,0,110,0],[113,0,115,0],[118,0,120,0]]}
[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,"Primary:",3300]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Secondary:",4500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Through:",{"$f":"((AE1*7)+(AE2*5))/12","v":3800}]
["School","DfE Number","AWPU inc delegated Budget £","Deprivation £","LAC £","LCHI SEN £","EAL £","Mobility £","Lump Sum £","Split Site £","Rates £ (based on 18-19 values)","PFI £","Pre MFG Total","MFG","No Cap","Budget before De-Delegation","Minimum funding adjustment","Budget before de-delegation (incl. min funding adj)","De-delegation tbc","Net School budget","KS1 Class Factor (link info From KS1 working papers)","ERS","TA & OOC TA Hours ","TA Hours OOC","Sixth Form","Nursery","Contingency","Total","NOR","Budget before de-delegation / NOR\nFunding per child - min fund £3,500- P, £4,800 - S & £4,042 - A","Minimum funding adjustment (see above)",null,null,"Lookup",null,null,"18/19 School budget before de-del incl KS1","18/19 MFG","Variance 19/20 to 18/19","Change - MFG","% change in year"]
["Akaal Primary School",2014,429065.57032130641,59076.569555961032,0,20398.892228682162,58584.065654205559,8352.8448832116756,110000,0,946,0,{"$f":"SUM(C5:L5)","v":686423.94264336675},0,0,{"$f":"SUM(M5:O5)","v":686423.94264336675},{"$f":"AE5","v":0},{"$f":"P5+Q5","v":686423.94264336675},0,{"$f":"R5+S5","v":686423.94264336675},2200,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,{"$f":"SUM(T5:AA5)","v":688623.94264336675},156.83333329999999,{"$f":"P5/AC5","v":4376.7732802715782},{"$f":"IF(AD5<$AE$1,((AC5*$AE$1)-(P5)),0)","v":0},null,null,"8312014",null,null,547791.51707113581,0,{"$f":"+P5+U5-AK5","v":140832.42557223095},{"$f":"+N5-AL5","v":0},{"$f":"+AM5/(U5+P5)","v":0.20451282165942206}]
["Allenton Community Primary School",2012,1091586.584025,350161.90516356612,0,102710.68665094346,35869.749999999985,9381.2579999998852,110000,0,7705,0,{"$f":"SUM(C6:L6)","v":1707415.1838395095},90750.668853086885,0,1798165.8526925964,0,1798165.8526925964,0,1798165.8526925964,5789,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,{"$f":"SUM(T6:AA6)","v":1803954.8526925964},399,4506.6813350691637,0,"2012 new number",null,"8312400",null,null,1748814.722666559,-12480.765566514314,55140.130026037339,103231.4344196012,3.0566247233812294E-2]
["Alvaston Infant and Nursery School",2443,730460.19532499998,129234.21818181819,0,26835.254127906952,13913.641525423687,0,110000,0,19052.875,0,1029496.1841601488,0,0,1029496.1841601488,0,1029496.1841601488,-18796.266,1010699.9181601489,6600,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":132772.55000000002},0,{"$f":"SUM(T7:AA7)","v":1150072.4681601489},267,3855.7909519106697,0,null,null,"8312443",null,null,1016425.5322793057,-6917.8475652067327,19670.651880843099,6917.8475652067327,1.8985353079731655E-2]
["Alvaston Junior School",2442,935645.64344999997,182570.89251222473,0,85877.296288343612,8711.2250000000004,0,110000,0,4211.375,0,1327016.4322505684,0,0,1327016.4322505684,0,1327016.4322505684,0,1327016.4322505684,0,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":88875},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,1415891.4322505684,342,3880.1650065806093,0,null,null,"8312442",null,null,1363680.5818571059,0,-36664.14960653754,0,-2.7629009494898691E-2]
["Arboretum Primary School",2629,1436298.1368749999,357497.59985768481,0,156864.69814814808,126422.89393095773,6369.9899999997115,110000,0,67582,0,2261035.3188117901,12337.877285140334,0,2273373.1960969307,0,2273373.1960969307,-36958.949999999997,2236414.2460969305,13082,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":198445.2},0,2447941.4460969307,525,4330.2346592322492,0,null,null,"8312629",null,null,2291374.3393275915,67288.785310589708,-4919.1432306608185,-54950.908025449375,-2.1514277817724094E-3]
["Ash Croft Primary School",2509,574519.25474999996,108182.37000000002,0,38133.374999999985,26219.512690355288,33587.219999999979,110000,0,3266.5,0,893908.23244035523,0,0,893908.23244035523,0,893908.23244035523,0,893908.23244035523,10071,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,903979.23244035523,210,4256.7058687635963,0,null,null,"8312509",null,null,973668.09664597106,-5515.4894008516785,-69688.864205615828,5515.4894008516785,-7.7091222568781648E-2,"NOR 23 pupils lower in 19/20"]
["Ashgate Primary School",2005,891872.74784999993,225744.44400857331,0,58773.000916334677,24287.491312056765,0,110000,0,20440,0,1331117.6840869647,0,0,1331117.6840869647,0,1331117.6840869647,-22949.748,1308167.9360869648,11808,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,1319975.9360869648,326,4083.1830800213643,0,null,null,"8312005",null,null,1335268.8022956443,4694.7401863841806,7656.8817913203966,-4694.7401863841806,5.7016422293882903E-3]
["Asterdale Primary School",2464,547161.19499999995,83589.59746705633,0,31241.801204819316,3068.4131736526897,0,110000,0,15838.5,0,790899.50684552838,0,0,790899.50684552838,0,790899.50684552838,-14079.599999999999,776819.9068455284,16901,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":101837.8},0,895558.70684552845,200,3954.4975342276421,0,null,null,"8312464",null,null,789752.65942919592,0,18047.847416332457,0,2.2341960995802712E-2]
["Beaufort Community Primary School",2004,807062.76262499997,252588.29597315431,0,65396.195899999999,9302.4846153846083,8686.349999999893,110000,0,18429,0,1271465.0891135386,29481.182597402716,0,1300946.2717109413,0,1300946.2717109413,-20767.41,1280178.8617109414,15975,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":98941.8},0,1395095.6617109415,295,4409.9873617320045,0,null,null,"8312004",null,null,1327393.2963496596,40921.977356853895,-10472.024638718227,-11440.794759451179,-7.9518987684912973E-3]
["Becket Primary School",2405,560840.22487499996,162002.89529702978,0,36584.469701986782,32414.541428571472,6369.9900000000189,110000,0,14739.5,0,922951.62130258791,0,0,922951.62130258791,0,922951.62130258791,-14431.589999999998,908520.03130258794,2200,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":45108.3},0,955828.33130258799,205,4502.203030744331,0,null,null,"8312405",null,null,910829.71438669285,0,14321.906915895059,0,1.5480605109603775E-2]
["Bishop Lonsdale Church of England Aided Primary School",2011,571783.44877499994,111206.05365853658,0,39451.678502994007,12494.629583333368,0,110000,0,5987.25,0,850923.06051986397,0,0,850923.06051986397,0,850923.06051986397,0,850923.06051986397,2663,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":68752.800000000003},0,922338.86051986401,209,4071.4022034443251,0,"2011 new number",null,8312011,null,null,841089.34512456774,0,12496.715395296225,0,1.4640252428308501E-2]
["Borrow Wood Primary School",5201,982154.34502499993,60858.751595744674,0,51902.000623003245,2901.586356466883,0,110000,0,25047,0,1232863.6836002148,-1909.7963059203144,0,1230953.8872942945,0,1230953.8872942945,-25272.881999999998,1205681.0052942946,12734,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":60722.100000000006},0,1279137.1052942947,359,3428.8409116832718,0,null,null,"8315201",null,null,1281089.7703669996,-5121.4980582143171,-37401.883072705008,3211.7017522940027,-3.0073367646986322E-2]
["Brackensdale ER (Enhanced Resource) Primary School",2432,1289932.5172124999,299107.01297876122,0,109025.32268733853,15743.904949874681,0,110000,0,21366.75,0,1845175.5078284743,38343.131020591827,0,1883518.6388490661,0,1883518.6388490661,-33192.656999999999,1850325.9818490662,21764,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":753800},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":110546.00000000001},0,2736435.981849066,471.5,3994.7373040277116,0,null,null,"8312432",null,null,1969429.9135814735,84875.831596900243,-64147.274732407415,-46532.700576308416,-3.3668114863607421E-2,"Lump Sum and MFG"]
["Breadsall Hill Top Primary School",2018,1036870.464525,186586.3475050173,0,85580.04919939574,14407.201409495548,0,110000,0,5014.75,0,1438458.8126389086,-4242.4631827372532,0,1434216.3494561713,0,1434216.3494561713,0,1434216.3494561713,12734,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":125247.30000000002},0,1572197.6494561713,379,3784.2120038421403,0,null,null,"8312447",null,null,1521375.1719160671,0,-74424.822459895862,-4242.4631827372532,-5.1435643585053245E-2,"NOR 36 pupils lower in 19/20"]
["Brookfield Primary School",2512,582726.67267499992,26262.10258559596,0,37535.374346590899,22067.876639344286,0,110000,0,19831,0,798423.02624653105,-2005.7257932405107,0,796417.30045329058,0,796417.30045329058,-14994.773999999999,781422.5264532906,2200,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":78270.8},0,861893.32645329065,213,3739.0483589356363,0,null,null,"8312512",null,null,776483.98389325244,0,22133.316560038133,-2005.7257932405107,2.7714546814194219E-2]
["Carlyle Infant School",2456,489709.26952499995,35602.162078651716,0,21414.507058823543,16051.713124999998,0,110000,0,12885,0,685662.65178747533,0,0,685662.65178747533,0,685662.65178747533,-12601.242,673061.40978747536,4863,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":170872.40000000002},0,848796.80978747539,179,3830.5176077512588,0,null,null,"8312456",null,null,677261.95487323753,0,13263.696914237808,0,1.920811613573482E-2]
["Cavendish Close Infant School",2449,705837.94154999999,93192.388241106732,0,63246.926249999982,8554.4832352941194,0,110000,0,14004,0,994835.73927640088,-16931.589159178868,0,977904.15011722199,0,977904.15011722199,-18162.683999999997,959741.46611722198,7526,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":196625.80000000002},0,1163893.2661172219,258,3790.3261632450462,0,null,null,"8312449",null,null,952795.48964811931,-18260.954749639674,32634.660469102673,1329.3655904608058,3.3117172703941128E-2]
["Cavendish Close Junior School",2019,891872.74784999993,128309.2994186047,0,77488.277306501637,2562.1249999999936,0,110000,0,5464.5,0,1215696.9495751061,-4036.3251237448671,0,1211660.6244513614,0,1211660.6244513614,0,1211660.6244513614,0,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,1211660.6244513614,326,3716.7503817526422,0,null,null,"8312448",null,null,1232372.9646902736,-13115.06915299606,-20712.340238912264,9078.7440292511928,-1.7094176224708785E-2]
["Chaddesden Park Junior School",2467,952060.47929999989,158556.62016129034,0,62978.238305084837,3531.1663366336625,0,110000,0,-7537,0,1279589.5041030089,-8464.5187707897767,0,1271124.9853322192,0,1271124.9853322192,0,1271124.9853322192,11345,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":98088.200000000012},0,1380558.1853322191,348,3652.6580038282159,0,null,null,"8312467",null,null,1316514.4208243587,-819.90748350054946,-34044.435492139542,-7644.6112872892272,-2.6545990067222084E-2]
["Chellaston Infant School",2455,973946.92709999997,78629.126671309146,0,50195.057647058849,23563.009583333394,0,110000,0,25220,0,1261554.1210017013,-3131.5073080596753,0,1258422.6136936417,0,1258422.6136936417,-25061.687999999998,1233360.9256936416,10652,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,1244012.9256936416,356,3534.8949822855107,0,null,null,"8312455",null,null,1231530.5477988482,-4557.2026375946007,37544.065894793486,1425.6953295349253,2.9583812874107916E-2]
["Chellaston Junior School",5203,1400732.6591999999,108620.51002801125,0,94947.773306613308,4099.3999999999996,0,110000,0,6099.9,0,1724500.2425346242,-6084.236734355608,0,1718416.0058002686,0,1718416.0058002686,-36043.775999999998,1682372.2298002685,0,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,1682372.2298002685,512,3356.2812613286496,0,null,null,"8315203",null,null,1641481.9962250078,-1606.4059062073784,76934.009575260803,-4477.8308281482296,4.4770305511343589E-2]
["Cherry Tree Hill Primary School",2451,1540258.7639249999,184652.22727174783,0,109502.77430353443,8795.5876524390296,0,110000,0,34688.5,0,1987897.8531527212,-17752.774304192841,0,1970145.0788485284,0,1970145.0788485284,-39634.074000000001,1930511.0048485284,15397,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":131677.20000000001},0,2077585.2048485284,563,3499.3695894290026,0,null,null,"8312451",null,null,1870642.3825433867,-30282.961507906391,114899.69630514178,12530.187203713551,5.7868174907567481E-2]
["Cottons Farm Primary School",2023,298202.85127499996,103302.24552110252,0,32487.882241379302,17454.4765625,0,110000,0,4804.2,25320,{"$f":"SUM(C27:L27)","v":591571.65559998178},0,0,{"$f":"SUM(M27:O27)","v":591571.65559998178},{"$f":"AE27","v":0},{"$f":"P27+Q27","v":591571.65559998178},0,{"$f":"R27+S27","v":591571.65559998178},10071,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":17605.2},0,{"$f":"SUM(T27:AA27)","v":619247.85559998173},109,{"$f":"P27/AC27","v":5427.2628954126767},{"$f":"IF(AD27<$AE$1,((AC27*$AE$1)-(P27)),0)","v":0},null,null,"8312430",null,null,710626,370,{"$f":"+P27+U27-AK27","v":-108983.34440001822},{"$f":"+N27-AL27","v":-370},{"$f":"+AM27/(U27+P27)","v":-0.18114298144524965},"NOR 20 pupils lower in 19/20"]
["Dale Community Primary School",2409,1504693.2862499999,323305.35000000003,0,144977.11693548379,120785.89285714297,0,110000,0,37666,0,2241427.6460426268,-6414.9252174105413,0,2235012.7208252163,0,2235012.7208252163,-38718.9,2196293.8208252164,14934,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,2211227.8208252164,550,4063.6594924094843,0,null,null,"8312409",null,null,2151407.6419915534,2980.0001072057057,98539.078833662905,-9394.925324616248,4.3796183225850605E-2]
["Derby St Chad's CE (VC) Nursery and Infant School",3158,328296.71699999995,67998.299999999959,0,33693.967164179092,57647.812499999993,1158.1799999999535,110000,0,1637.5,0,600432.47666417889,0,0,600432.47666417889,0,600432.47666417889,0,600432.47666417889,13660,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":43561.100000000006},0,657653.57666417887,120,5003.6039722014912,0,null,null,"8313158",null,null,590201.34995621315,15733.887176197139,23891.126707965741,-15733.887176197139,3.890477023549465E-2]
["Derwent Community School",2016,662065.04594999994,219453.74456066932,0,58622.909895287929,18718.015094339611,0,110000,0,5721,0,1074580.7155002968,0,0,1074580.7155002968,0,1074580.7155002968,0,1074580.7155002968,2200,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":76281.3},0,1153062.0155002968,242,4440.4161797532925,0,null,null,"8312619",null,null,1063536.3494698687,0,13244.366030428093,0,1.2299965851704968E-2]
["Firs Estate Primary School",2013,1006776.5987999999,293398.97575342463,0,120540.57615384612,93426.44741641343,85242.047999999995,110000,0,1452.5,0,1710837.146123684,-2133.5957859821383,0,1708703.5503377018,0,1708703.5503377018,0,1708703.5503377018,14123,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":32814.600000000006},0,1755641.1503377019,368,4643.2161693959288,0,null,null,"8312518",null,null,1663281.3196590615,0,59545.230678640306,-2133.5957859821383,3.4562522075695011E-2]
["Gayton Community Junior School",2457,1012248.21075,90045.040768924024,0,89904.874171270756,17934.875,0,110000,0,21869,0,1342002.0006901948,0,0,1342002.0006901948,0,1342002.0006901948,-26047.26,1315954.7406901948,0,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,1315954.7406901948,370,3627.0324342978238,0,null,null,"8312457",null,null,1291688.8619688682,-6130.0340586384145,50313.138721326599,6130.0340586384145,3.7491105598538924E-2]
["Grampian Primary Academy",2010,571783.44877499994,160916.94903846149,0,34200.231494252861,16154.269692737467,0,110000,0,3950,0,897004.89900045178,15334.956196529092,0,912339.85519698088,0,912339.85519698088,0,912339.85519698088,2200,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":103330.40000000001},0,1017870.2551969809,209,4365.2624650573243,0,null,null,"8312010",null,null,900176.16658077075,24729.15515910089,14363.688616210129,-9394.1989625717979,1.5705918702817345E-2]
["Griffe Field Primary School",2002,1165453.3453499998,22191.596455533865,0,58851.440588235215,26314.778630136887,0,110000,0,10246.6,0,1393057.7610239058,0,0,1393057.7610239058,12742.238976094173,1405800,0,1405800,20027,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":120377.90000000001},0,1546204.9,426,3270.0886409011873,12742.238976094173,null,null,"8312002",null,null,1414990.1699148184,0,-1905.4088909125421,0,-1.3484038208238149E-3]
["Hackwood Primary School",9998,47603.023964999993,2010.4475578090085,0,0,1040.7024922322921,0,63799.846994535525,0,3324.84,0,117778.86100957681,0,0,117778.86100957681,0,117778.86100957681,0,117778.86100957681,8033.8000000000011,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,125812.66100957681,17.399999999999999,6768.9000580216562,0,null,null,8319998,null,null,0,0,125812.66100957681,0,1]
["Hardwick Primary School",3544,1474599.420525,393763.29,0,160204.44259950254,125701.38277661797,8223.0779999997994,110000,0,13383,144033,2429907.6139011201,0,0,2429907.6139011201,0,2429907.6139011201,0,2429907.6139011201,4400,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":117570.20000000001},0,2551877.8139011203,539,4508.1773912822264,0,null,null,"8313544",null,null,2391047.3429285306,18161.221286661923,43260.270972589497,-18161.221286661923,1.7771078201272345E-2]
["Homefields Primary School",2006,864514.68809999991,9004.2410469883307,0,47960.782089552216,9926.5164750957902,0,110000,0,36209,0,1077615.2277116361,-2951.368841864818,0,{"$f":"SUM(M37:O37)","v":1074663.8588697712},0,1074663.8588697712,-22245.768,1052418.0908697713,11345,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":114485.30000000002},0,1178248.3908697714,316,3400.8349964233266,0,null,null,"8312006",null,null,1023434.1833613606,-8346.6511422824042,62574.67550841067,5395.2823004175862,5.7618936528320078E-2]
["Lakeside Community Primary School",2434,1630540.3610999999,383164.74878841406,0,139481.68578411403,25699.467514677097,0,110000,0,10769.400000000001,155118,2454773.6631872049,0,0,2454773.6631872049,0,2454773.6631872049,0,2454773.6631872049,8915,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":211484.94000000003},0,2675173.6031872048,596,4118.7477570255114,0,null,null,"8312434",null,null,2432800.1570862439,0,30888.506100961007,0,1.2537503850426219E-2]
["Lawn Primary School",2522,1184603.9871749999,58613.097909130047,0,55194.211169014154,16700.647043010758,1968.9060000002301,110000,0,20446,0,1447526.8492961552,0,0,1447526.8492961552,0,1447526.8492961552,-30482.333999999999,1417044.5152961551,20027,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,1437071.5152961551,433,3343.0181277047463,0,null,null,"8312522",null,null,1404548.6796039098,0,63005.169692245312,0,4.2932100735153841E-2]
["Markeaton Primary School",2436,1102529.8079249999,122332.59494818651,0,54560.059615384525,10235.05444606413,0,110000,0,27298,0,1426955.5169346351,-3500.1579194928981,0,1423455.3590151423,0,1423455.3590151423,-28370.394,1395084.9650151422,4400,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":92940},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,1492424.9650151422,403,3532.1472928415442,0,null,null,"8312436",null,null,1340335.701872153,0,87519.657142989337,-3500.1579194928981,6.1294483779754612E-2]
["Meadow Farm Community Primary School",2452,478766.04562499997,78909.366473988455,0,41727.555172413762,7771.7791666666681,5211.8100000000568,110000,0,16944.5,0,739331.05643806898,-9538.1689490400713,0,729792.88748902886,0,729792.88748902886,-12319.65,717473.23748902883,4515,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":60015.8},0,782004.03748902888,175,4170.2450713658791,0,null,null,"8312452",null,null,710598.90094961482,0,23708.986539414036,-9538.1689490400713,3.2287528083740309E-2]
["Mickleover Primary School",2627,1146302.7035249998,46052.845058661143,0,60259.448700000023,18540.078899721444,0,110000,0,17978,0,1399133.0761833824,-5825.5363337003064,0,1393307.539849682,0,1393307.539849682,-29496.761999999999,1363810.7778496819,4400,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,1368210.7778496819,419,3325.3163242235846,0,null,null,"8312627",null,null,1359401.8443281793,-2344.7578135194995,38305.695521502756,-3480.7785201808069,2.7406087775431465E-2]
["Landau Forte Academy Moorhead",2009,714045.35947499995,189854.6210947861,0,52334.029014084561,9682.7457013574694,0,110000,0,3446,0,1079362.7552852281,4693.4838368351338,0,1084056.2391220634,0,1084056.2391220634,0,1084056.2391220634,13660,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,1097716.2391220634,261,4153.4721805443041,0,null,null,"8312009",null,null,1072173.3382384989,29694.282459541224,25542.900883564493,-25000.79862270609,2.3269129100242987E-2]
["Oakwood Infant and Nursery School",2473,735931.80727499991,147558.49999999994,0,45334.441544943773,9240.8262569832405,0,110000,0,18238.375,0,1066303.9500769267,0,0,1066303.9500769267,0,1066303.9500769267,-18937.061999999998,1047366.8880769267,6600,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":205291.80000000002},0,1259258.6880769266,269,3963.9552047469397,0,null,null,"8312473",null,null,1085545.5055844167,-3909.93469554886,-12641.555507489946,3909.93469554886,-1.178256031826852E-2]
["Oakwood Junior School",2471,943853.06137499993,206022.98093833739,0,97567.286094674506,1537.2749999999992,0,110000,0,18238.375,0,1377218.9784080118,0,0,1377218.9784080118,0,1377218.9784080118,-24287.309999999998,1352931.6684080118,0,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,1352931.6684080118,345,3991.9390678493096,0,null,null,"8312471",null,null,1356285.6601444513,0,20933.318263560534,0,1.5199702147408888E-2]
["Osmaston Primary School",2420,1630540.3610999999,542429.16835488169,0,148065.92115942016,70657.822753346089,12045.071999999862,110000,0,5759.6,0,2519497.9453676473,111555.88854385773,0,2631053.8339115051,0,2631053.8339115051,0,2631053.8339115051,14471,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":124973.80000000002},0,2770498.6339115049,596,4414.5198555562165,0,null,null,"8312420",null,null,2640240.8198788385,133238.8205669499,5284.0140326665714,-21682.932023092173,1.9973405522162361E-3]
["Parkview Primary School",2003,574519.25474999996,17268.441304347823,0,32991.796348314623,3586.9749999999958,0,110000,0,32000,0,770366.46740266238,-2552.2184902482181,0,767814.24891241419,0,767814.24891241419,-14783.58,753030.66891241423,2200,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":89902.16},0,845132.82891241426,210,3656.2583281543534,0,null,null,"8312003",null,null,745631.79707920807,-5064.6828542848561,24382.451833206112,2512.464364036638,3.1664935899101153E-2]
["Pear Tree Community Junior School",2017,954796.28527499991,290157.83591549291,0,127855.04508733626,67127.675000000032,26753.957999999999,110000,0,3335,0,1580025.7992778292,11654.431023052894,0,1591680.2303008821,0,1591680.2303008821,0,1591680.2303008821,0,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,1591680.2303008821,349,4560.6883389710092,0,null,null,"8312423",null,null,1608468.3651753908,31050.211560030002,-16788.134874508716,-19395.780536977109,-1.054742941133043E-2]
["Pear Tree Infant School",2424,694894.71764999989,181452.05415019765,0,60672.16174496647,106219.22356321843,18067.608000000095,110000,0,9610.5,0,1180916.2651083826,25462.457370877964,0,1206378.7224792605,0,1206378.7224792605,-17881.092000000001,1188497.6304792606,11230,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,1199727.6304792606,254,4749.5225294459078,0,null,null,"8312424",null,null,1250092.1177249155,69361.080371787539,-32483.395245654974,-43898.623000909574,-2.6678024430962684E-2]
["Portway Infant School",2439,659329.23997499992,24870.025000000001,0,22797.25488372094,4283.0436416184975,0,110000,0,12154,0,833433.56350033928,-2276.9226598116747,0,831156.6408405276,0,831156.6408405276,-16965.917999999998,814190.72284052765,17249,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,831439.72284052765,241,3448.7827420768781,0,null,null,"8312439",null,null,884395.98023638676,0,-35990.339395859162,-2276.9226598116747,-4.2421145809689594E-2]
["Portway Junior School",2440,971211.12112499995,52159.222929946787,0,43568.47672413801,512.42499999999916,0,110000,0,35245,0,1212696.2457790847,-4078.7939109711865,0,1208617.4518681136,0,1208617.4518681136,-24991.289999999997,1183626.1618681136,0,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,1183626.1618681136,355,3404.5562024453902,0,null,null,"8312440",null,null,1128795.2145642785,-3588.2749420475848,79822.237303835107,-490.51896892360173,6.6044253440538145E-2]
["Ravensdale Infant and Nursery School",2462,708573.7475249999,73834.749319066133,0,37284.945692771093,23148.501453488396,0,110000,0,18089.25,0,970931.19399032556,0,0,970931.19399032556,0,970931.19399032556,-18233.081999999999,952698.1119903255,7989,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":101154.00000000001},0,1061841.1119903256,259,3748.7690887657359,0,null,null,"8312462",null,null,960296.29081962188,0,18623.903170703677,0,1.902494532755316E-2]
["Ravensdale Junior School",2463,952060.47929999989,107129.56229600549,0,69966.019803921532,14860.324999999993,0,110000,0,18089.25,0,1272105.6363999269,0,0,1272105.6363999269,0,1272105.6363999269,-24498.503999999997,1247607.1323999269,0,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,1247607.1323999269,348,3655.4759666664563,0,null,null,"8312463",null,null,1245466.9844023848,-1022.0301367672895,26638.651997542009,1022.0301367672895,2.0940597412121915E-2]
["Redwood Primary School",2505,1603182.3013499998,327669.11492304853,0,133259.78742616042,75638.976609848352,13203.252000000157,110000,0,33542.75,0,2296496.1823090576,-43.785373391138506,0,2296452.3969356664,0,2296452.3969356664,-41253.227999999996,2255199.1689356663,6252,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":189387.30000000002},0,2450838.4689356661,586,3918.8607456240043,0,null,null,"8312505",null,null,2193465.3774854979,0,109239.01945016859,-43.785373391138506,4.7439445373682734E-2]
["Reigate Park Primary School",2020,946588.86734999996,200585.23276397513,0,86102.654330985926,22017.529084967373,0,110000,0,4608,0,1369902.2835299284,-4703.245294658379,0,1365199.03823527,0,1365199.03823527,0,1365199.03823527,13660,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":252000},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":70559},0,1701418.03823527,346,3945.6619602175433,0,null,null,"8312000",null,null,1298338,-14616.333851901421,80521.038235269953,9913.0885572430416,5.8396860014294609E-2]
["Ridgeway Infant School",2458,727724.38934999995,72312.732641509312,0,40800.580893854712,69667.025555555534,0,110000,0,12149.5,0,1032654.2284409194,-12431.671758206634,0,1020222.5566827127,0,1020222.5566827127,-18725.867999999999,1001496.6886827127,8452,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,1009948.6886827127,266,3835.423145423732,0,null,null,"8312458",null,null,986480.17844895658,-17505.840972432023,42194.378233756172,5074.1692142253887,4.1018199545855713E-2]
["Roe Farm Primary School",2001,1116208.8377999999,279105.99273581873,0,97127.689942196492,8268.2813559322112,7180.7160000002114,110000,0,22275,0,1640166.5178339474,0,0,1640166.5178339474,0,1640166.5178339474,-28722.383999999998,1611444.1338339474,7178,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":154372.80000000002},0,1772994.9338339474,408,4020.0159750832045,0,null,null,"8312001",null,null,1573465.3583553045,17307.39115628181,73879.159478642978,-17307.39115628181,4.4847424857906992E-2]
["Rosehill Infant and Nursery School",2429,399427.67234999995,84167.008251748222,0,34322.771075268785,59700.100505050497,0,110000,0,10322.5,0,697940.05218206742,22800.471189941978,0,720740.5233720094,0,720740.5233720094,-10278.108,710462.41537200939,10419,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":107016.20000000001},0,827897.61537200934,146,4936.5789272055436,0,null,null,"8312429",null,null,739317.0283720094,31817.643329877639,-8157.5050000000047,-9017.1721399356611,-1.1156942827440295E-2]
["Shelton Infant School",2444,569047.64279999991,93324.468838862464,0,30001.860992907761,18764.859154929574,0,110000,0,13274,0,834412.83178669971,0,0,834412.83178669971,0,834412.83178669971,-14642.784,819770.04778669972,17712,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":136462.20000000001},0,973944.24778669979,208,4011.6001528206716,0,null,null,"8312444",null,null,847389.03419768531,0,4735.7975890144007,0,5.5576335911776895E-3]
["Shelton Junior School",5209,714045.35947499995,145254.91787883389,0,66352.072499999995,9736.0750000000007,0,110000,0,3561,0,1048949.4248538339,0,0,1048949.4248538339,0,1048949.4248538339,-18373.878000000001,1030575.5468538338,0,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,1030575.5468538338,261,4018.9633136162215,0,null,null,"8315209",null,null,1048608.2029094195,0,341.22194441431202,0,3.2529875733699906E-4]
["Silverhill Primary School",2469,1140831.091575,47296.685554707423,0,47115.903333333277,13168.030672268913,0,110000,0,16942.5,0,1375354.2111353097,0,0,1375354.2111353097,745.78886469034478,1376100,-29355.965999999997,1346744.034,4400,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,1351144.034,417,3298.2115374947475,745.78886469034478,null,null,"8312469",null,null,1363890.6351517027,0,15863.575983606977,0,1.1497392691814202E-2]
["Springfield Primary School",2466,809798.56859999988,90679.848684210534,0,52024.594567901237,3070.4008097166011,3937.8119999998312,110000,0,16194.5,0,1085705.724661828,3386.1668961374089,0,1089091.8915579654,0,1089091.8915579654,-20837.807999999997,1068254.0835579655,9493,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":380000},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,1457747.0835579655,296,3679.3644985066398,0,null,null,"8312466",null,null,1067152.5237511881,8603.2761099238414,31432.367806777358,-5217.1092137864325,2.861168767959419E-2]
["St Alban's Catholic Primary School",3543,839892.43432499992,90638.269174757268,0,48442.535689655189,18996.464905660363,0,110000,0,5571,0,1113540.7040950728,-631.99187690309998,0,1112908.7122181698,0,1112908.7122181698,0,1112908.7122181698,12734,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":194483.50000000003},0,1320126.2122181698,307,3625.1098117855695,0,null,null,"8313543",null,null,1088763.8323697979,0,36878.879848371958,-631.99187690309998,3.2762509318520039E-2]
["St George's Catholic Voluntary Academy",3531,924702.41954999988,115952.1607175299,0,56091.369930555578,14778.127133105805,0,110000,0,4086,0,1225610.0773311914,0,0,1225610.0773311914,0,1225610.0773311914,0,1225610.0773311914,11345,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,1236955.0773311914,338,3626.0653175479038,0,null,null,"8313531",null,null,1221337.1972414197,0,15617.880089771701,0,1.2626068946229044E-2]
["St James' Church of England Aided Infant School",3526,229807.70189999999,51988.749999999949,0,15605.350384615367,34138.106896551719,3011.2680000000028,110000,0,1131.5,0,445682.677181167,11049.699150426022,0,456732.37633159303,0,456732.37633159303,-5913.4319999999998,450818.94433159305,4052,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":42159.8},0,497030.74433159304,84,5437.2901944237265,0,null,null,"8313526",null,null,458354.35403798369,17956.702657153888,2430.0222936093342,-6907.0035067278659,5.2736646866269263E-3]
["St James' Church of England Aided Junior School",3535,809798.56859999988,209079.93919554405,0,98352.88719298254,49011.5340136054,2779.6319999999623,110000,0,3297,0,1282319.5610021318,0,0,1282319.5610021318,0,1282319.5610021318,-20837.807999999997,1261481.7530021318,0,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,1261481.7530021318,296,4332.1606790612559,0,null,null,"8313535",null,null,1247625.6735644627,3670.4951350565534,34693.887437669095,-3670.4951350565534,2.7055570618103843E-2]
["St John Fisher Catholic Voluntary Academy",2008,623763.76229999994,106783.4,0,46980.318000000014,17025.899999999951,0,110000,0,2829,0,907382.38029999984,0,0,907382.38029999984,0,907382.38029999984,0,907382.38029999984,2663,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,910045.38029999984,228,3979.7472820175431,0,null,null,"8312008",null,null,893444.66905578505,0,16600.711244214792,0,1.8241630146776093E-2]
["St Joseph's Catholic Primary School, Derby",3542,1036870.464525,169303.28736781655,0,54426.902557251902,81772.242105263082,0,110000,0,6555.5999999999985,0,1458928.4965553316,-1436.3157361093438,0,{"$f":"SUM(M68:O68)","v":1457492.1808192222},0,1457492.1808192222,0,1457492.1808192222,6252,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,1463744.1808192222,379,3845.6258069108767,0,null,null,"8313542",null,null,1347326.6181548405,1749.4260544844437,116417.56266438169,-3185.7417905937873,7.9534090854062767E-2]
["St Mary's Catholic Primary School and Nursery",3528,891872.74784999993,127999.29732362049,0,76593.476389891628,46727.426573426616,0,110000,0,8779.0999999999985,0,1261972.0481369388,-4553.5124047731679,0,1257418.5357321657,{"$f":"AE69","v":0},{"$f":"P69+Q69","v":1257418.5357321657},0,{"$f":"R69+S69","v":1257418.5357321657},16438,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":101619.70000000001},0,1375476.2357321656,326,{"$f":"P69/AC69","v":3857.1120727980542},{"$f":"IF(AD69<$AE$1,((AC69*$AE$1)-(P69)),0)","v":0},null,null,"8313528",null,null,1318066.6263571011,0,{"$f":"+P69+U69-AK69","v":-44210.090624935459},{"$f":"+N69-AL69","v":-4553.5124047731679},{"$f":"+AM69/(U69+P69)","v":-3.4705706164568313E-2},"NOR 24 pupils lower in 19/20"]
["St Peter's Church of England Aided Junior School",3534,681215.687775,47463.909494773485,0,51939.612307692274,12810.625000000024,0,110000,0,3692,0,{"$f":"SUM(C70:L70)","v":907121.83457746578},-5911.1572899132234,0,901210.67728755251,0,901210.67728755251,-17529.101999999999,883681.57528755255,0,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,883681.57528755255,249,3619.3199891066365,0,null,null,"8313534",null,null,881137.05516495148,0,20073.622122601024,-5911.1572899132234,2.2274061580160421E-2]
["St Werburgh's Church of England VA Primary School",3532,864514.68809999991,41210.228536977462,0,40167.154999999999,1199.4540740740742,0,110000,0,5479,0,1062570.5257110514,-7753.9180715801313,0,1054816.6076394713,0,1054816.6076394713,-22245.768,1032570.8396394713,10882,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,{"$f":"SUM(T71:AA71)","v":1043452.8396394713},316,3338.0272393654154,0,null,null,"8313532",null,null,1027554.0975395786,-5139.0200058991441,38144.510099892737,-2614.8980656809872,3.5792962312658973E-2]
["Village Primary School",3546,1701671.3164499998,421128.45194805186,0,131176.72193018469,93461.696616541376,0,110000,0,14988.229999999998,0,2472426.4169447781,0,0,2472426.4169447781,0,2472426.4169447781,0,2472426.4169447781,6600,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":189794.92},0,2668821.336944778,622,3974.9620851202221,0,null,null,"8313546",null,null,2483337.4605332366,9876.2496545948088,-4311.0435884585604,-9876.2496545948088,-1.7390067161009166E-3]
["Walter Evans Church of England Aided Primary School",3530,1014984.0167249999,21233.852777777782,0,35179.162411575642,3598.2903785488993,0,110000,0,4978,0,1189973.3222929023,-1067.2174736898294,0,1188906.1048192123,35393.895180787658,1224300,0,1224300,7178,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":118826.90000000001},0,1350304.9,371,3204.5986652808956,35393.895180787658,null,null,"8313530",null,null,1147531.9448272176,-1404.1210528513707,48552.159991994733,336.9035791615413,4.0592596955657541E-2]
["Wren Park Primary School",2459,1069700.1362249998,33435.644025974034,0,49700.498749999999,35392.61175149693,0,110000,0,19321,0,1317549.8907524708,0,0,1317549.8907524708,0,1317549.8907524708,-27525.617999999999,1290024.2727524708,5789,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,1295813.2727524708,391,3369.6928152237106,0,null,null,"8312459",null,null,1291828.2058598232,-2143.2568561930184,31510.684892647667,2143.2568561930184,2.3811500676693787E-2]
["Wyndham Primary Academy",2007,1214697.8528999998,346353.73399771238,0,70775.544000000111,36236.341253263599,0,110000,0,3638.6499999999996,0,{"$f":"SUM(C75:L75)","v":1781702.122150976},87663.500500407303,0,{"$f":"SUM(M75:O75)","v":1869365.6226513833},{"$f":"AE75","v":0},{"$f":"P75+Q75","v":1869365.6226513833},0,{"$f":"R75+S75","v":1869365.6226513833},20027,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":145040.20000000001},0,{"$f":"SUM(T75:AA75)","v":2034432.8226513832},444,{"$f":"P75/AC75","v":4210.2829338995116},{"$f":"IF(AD75<$AE$1,((AC75*$AE$1)-(P75)),0)","v":0},null,null,"8312007",null,null,1876176.6326228892,77041.576175060589,{"$f":"+P75+U75-AK75","v":13215.990028494038},{"$f":"+N75-AL75","v":10621.924325346714},{"$f":"+AM75/(U75+P75)","v":6.9948352026208555E-3}]
["Zaytouna",4000,733196.00129999989,144005.98675968242,0,47258.934104046253,67510.917226890713,15287.976000000133,110000,0,17047,0,1134306.8153906194,38164.034841221524,0,1172470.850231841,0,1172470.850231841,0,1172470.850231841,2200,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},0,{"$f":"SUM(T76:AA76)","v":1174670.850231841},268,4374.8912322083615,0,null,null,"8314000",null,null,1214367.3181144912,34783.929133939557,-39696.467882650206,3380.1057072819676,-3.3793694527122595E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0}]
["Total Primary","Total Primary",{"$f":"SUM(C5:C77)","v":64104676.057848781},10856404.298988737,0,4706986.5952873714,2161166.7548158895,276818.96888321143,7873799.846994536,0,982450.12,324471,91286773.642818511,360314.50923554227,0,91647088.152054086,48881.923021572176,91695970.075075656,-957447.99899999984,90738522.076075628,586879.80000000005,1567615,0,0,0,4486479.2700000005,0,97379496.146075666,23431.733333299999,null,{"$f":"SUM(AE5:AE77)","v":48881.923021572176},null,null,null,null,null,{"$f":"SUM(AK5:AK77)","v":90657491.971429348},{"$f":"SUM(AL5:AL77)","v":556013.64213357773},{"$f":"SUM(AM5:AM77)","v":1576475.9806247507},{"$f":"SUM(AN5:AN77)","v":-195699.13289803569}]
[null,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]
["Chellaston Academy",5402,5725846.9533562493,252198.64472569383,0,294321.65465183603,6996.3110119047597,0,110000,0,43417,0,{"$f":"SUM(C80:L80)","v":6432780.5637456831},0,0,{"$f":"SUM(M80:O80)","v":6432780.5637456831},{"$f":"AE80","v":0},{"$f":"P80+Q80","v":6432780.5637456831},0,{"$f":"R80+S80","v":6432780.5637456831},null,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},null,{"$f":"SUM(T80:AA80)","v":6432780.5637456831},1414.4166666666667,{"$f":"P80/AC80","v":4548.0095896393204},{"$f":"IF(AD80<$AE$2,((AC80*$AE$2)-(P80)),0)","v":0},null,null,"8315402",null,null,6049749.4603094105,0,{"$f":"+P80+U80-AK80","v":383031.10343627259},{"$f":"+N80-AL80","v":0},{"$f":"+AM80/(U80+P80)","v":5.954362963894435E-2}]
["da Vinci Community College",4007,2343917.4548999998,578674.63558875234,0,274111.92919845995,28939.574999999972,0,110000,0,28431,23560,3387634.5946872123,-4752.8436284248328,0,3382881.7510587876,0,3382881.7510587876,0,3382881.7510587876,null,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},null,3382881.7510587876,580,5832.5547432048061,0,null,null,"8314608",null,null,3217538.8164176033,-14455.792910659027,165342.93464118429,9702.9492822341945,4.8876356552940287E-2]
["Derby Cathedral School",4004,1074026.2651032095,149226.52359437756,0,60154.617473708662,4635.0916164658493,0,110000,0,14329.03,0,{"$f":"SUM(C82:L82)","v":1412371.5277877618},95020.362372015836,0,1507391.8901597776,0,1507391.8901597776,0,1507391.8901597776,null,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},null,{"$f":"IF(ISERROR(SUM(T82:AA82)),0,SUM(T82:AA82))","v":1507391.8901597776},279.16666580000003,5399.6127576338213,0,null,null,8319999,null,null,598691.77886906452,0,908700.11129071307,95020.362372015836,0.60282937517621538]
["Derby Moor Community Sports College",4178,5244196.45995,947131.20846635359,0,502418.89033953095,46963.345394736825,0,110000,0,31414,0,6882123.904150622,-4825.9453006173871,0,6877297.9588500047,0,6877297.9588500047,0,6877297.9588500047,null,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},null,6877297.9588500047,1295,5310.6547944787681,0,null,null,"8314178",null,null,6725606.1606866969,-73764.923134420824,151691.79816330783,68938.977833803438,2.2056889067617647E-2]
["Lees Brook Community Sports College",4006,4326594.9856499992,524626.08481590357,0,398104.67048158101,20690.49812558576,0,110000,0,27072,0,5407088.2390730698,-40314.253429770266,0,5366773.9856432993,0,5366773.9856432993,0,5366773.9856432993,null,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":128000},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},null,5494773.9856432993,1068,5025.0692749469099,0,null,null,"8314181",null,null,5108166.1653694957,-43823.233760428389,258607.82027380355,3508.9803306581234,4.8186828989930902E-2]
["Littleover Community School",4182,5964546.0246749995,263503.02191472903,0,356864.50123724208,46918.341082368905,0,110000,0,144299,0,6886130.8889093399,0,0,6886130.8889093399,0,6886130.8889093399,-87109.678,6799021.2109093396,null,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},null,6799021.2109093396,1471,4681.2582521477498,0,null,null,"8314182",null,null,6659023.8176171882,0,227107.0712921517,0,3.2980359356503904E-2]
["Merrill College",4001,3042911.3998499997,927912.80639153859,0,420298.19050339429,90051.33710106388,98290.080000000467,110000,0,48790,361154,5099407.8138459967,0,0,5099407.8138459967,0,5099407.8138459967,0,5099407.8138459967,null,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},null,5099407.8138459967,756,6745.2484310132231,0,null,null,"8314001",null,null,4587969.0215293653,-46070.813153703159,511438.79231663141,46070.813153703159,0.10029376174385667]
["Murray Park School",5406,3654377.48025,589154.56146198418,0,392306.10020685813,43005.127166666614,0,110000,0,25335,0,4814178.2690855097,-29362.694222927363,0,4784815.5748625826,0,4784815.5748625826,-53651.508000000002,4731164.0668625822,null,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},null,4731164.0668625822,906,5281.2533938880606,0,null,null,"8315406",null,null,4436670.5726610739,-76974.816215458224,348145.00220150873,47612.121992530861,7.2760380573603872E-2]
["Noel Baker Community School and Language College",4005,4421012.6593500003,892010.98634020542,0,394376.21498669166,15186.639357798233,0,110000,0,27839,419920,6280345.5000346946,-33915.754251156635,0,6246429.7457835376,0,6246429.7457835376,0,6246429.7457835376,null,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},null,6246429.7457835376,1092,5720.1737598750342,0,null,null,"8315407",null,null,6509723.679547823,-45839.133417270743,-263293.93376428541,11923.379166114108,-4.215110782955879E-2,"NOR 88 pupils lower in 19/20"]
["Saint Benedict Catholic Voluntary Academy",4607,4780086.4466249999,854430.68444994627,0,439770.90050934616,60635.299999999945,0,110000,0,28349,0,6273272.3315842925,-11850.583569633947,0,6261421.7480146587,0,6261421.7480146587,0,6261421.7480146587,null,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":333662},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},null,6595083.7480146587,1181,5301.7965690217261,0,null,null,"8314607",null,null,6030229.2057446903,-62487.949828453922,231192.54226996843,50637.366258819973,3.6923330127582261E-2]
["City of Derby Academy",4008,3681947.6720249997,792710.75030452362,0,507063.42529177852,186040.12499999942,0,110000,0,39981,0,5317742.9726213012,-11677.027828182599,0,5306065.9447931182,0,5306065.9447931182,0,5306065.9447931182,null,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},null,5306065.9447931182,911,5824.4412127257056,0,null,null,"8314002",null,null,4949770.2970471457,-13025.687877614675,356295.6477459725,1348.6600494320755,6.7148740979295227E-2]
["West Park School",5412,5362419.7289249999,530126.9664473685,0,361496.76944390649,11024.600000000002,0,110000,0,27328,0,6402396.0648162747,0,0,6402396.0648162747,0,6402396.0648162747,0,6402396.0648162747,null,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},null,6402396.0648162747,1326,4828.3529900575222,0,null,null,"8315412",null,null,6130888.9548347974,-51169.824942933832,271507.10998147726,51169.824942933832,4.2407109343565508E-2]
["Allestree Woodlands School",5414,4483208.1755999997,393544.24044550816,0,301850.12845449866,9646.524999999996,0,110000,0,31414,0,5329663.0695000067,-14332.106654677613,0,5315330.9628453292,0,5315330.9628453292,0,5315330.9628453292,null,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":150000},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},null,5465330.9628453292,1106,4805.9050296974046,0,null,null,"8315414",null,null,5081502.5434119282,-27272.344702173374,233828.41943340097,12940.238047495761,4.3991318897710026E-2]
["Derby Manufacturing UTC",4003,720740.96325000003,111334.15130597015,0,67644.256329114025,0,0,110000,0,26817,0,1036536.3708850842,-3372.4423364812128,0,1033163.928548603,0,1033163.928548603,0,1033163.928548603,null,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},null,1033163.928548603,165,6261.5995669612303,0,null,null,"8316905",null,null,818788.74349853373,0,214375.18505006924,-3372.4423364812128,0.20749387306932524]
["Landau Forte College (Fox Street)",6905,3429472.717125,563830.1825,0,214514.97549771733,8268.4500000000044,0,110000,0,47249,0,{"$f":"SUM(C94:L94)","v":4373335.3251227178},-9498.6638070055233,0,4363836.6613157121,0,4363836.6613157121,0,4363836.6613157121,null,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},null,{"$f":"SUM(T94:AA94)","v":4363836.6613157121},847,5152.1093994282319,0,null,null,"8316905",null,null,4220546.8600140493,-20261.358420949182,143289.80130166281,10762.694613943659,3.2835738920269399E-2]
[]
["Total Secondary","Total Secondary",{"$f":"SUM(C80:C95)","v":58255305.386634454},8370415.448752855,0,4985297.2246056637,579001.26585659012,98290.080000000467,1650000,0,592064.03,804634,75335007.435849562,-68881.95265686154,0,75266125.483192712,{"$f":"SUM(Q80:Q95)","v":0},{"$f":"SUM(R80:R95)","v":75266125.483192712},-140761.18599999999,75125364.297192708,0,611662,0,0,0,0,0,75737026.297192708,14397.583332466667,null,0,null,null,null,null,null,{"$f":"SUM(AK80:AK95)","v":71124866.07755886},{"$f":"SUM(AL80:AL95)","v":-475145.87836406543},{"$f":"SUM(AM80:AM95)","v":4141259.4056338388},{"$f":"SUM(AN80:AN95)","v":406263.92570720374}]
[]
["The Bemrose School",4177,3873828.5580749996,985162.45701523707,0,615257.25800420658,206310.28551436815,169167.51199999952,110000,0,22475,0,{"$f":"SUM(C98:L98)","v":5982201.0706088096},15993.902589244768,0,{"$f":"SUM(M98:O98)","v":5998194.9731980544},{"$f":"AE98","v":0},{"$f":"P98+Q98","v":5998194.9731980544},-65843.487999999998,{"$f":"R98+S98","v":5932351.4851980545},12734,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":549000},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":44985.700000000004},null,{"$f":"IF(ISERROR(SUM(T98:AA98)),0,SUM(T98:AA98))","v":6539071.1851980546},1056,{"$f":"P98/AC98","v":5680.1088761345209},{"$f":"IF(AD98<$AE$3,((AC98*$AE$3)-(P98)),0)","v":0},null,null,"8314177",null,null,5803605.1169164218,95521.771497829817,{"$f":"+P98+U98-AK98","v":207323.85628163256},{"$f":"+N98-AL98","v":-79527.868908585049},{"$f":"+AM98/(U98+P98)","v":3.4491150570246709E-2}]
[]
["Total All Through School","Total All Through",{"$f":"C98","v":3873828.5580749996},{"$f":"D98","v":985162.45701523707},0,615257.25800420658,206310.28551436815,169167.51199999952,110000,0,22475,0,5982201.0706088096,15993.902589244768,0,5998194.9731980544,{"$f":"Q98","v":0},5998194.9731980544,-65843.487999999998,5932351.4851980545,12734,549000,0,0,0,44985.700000000004,0,6539071.1851980546,1056,null,0,null,null,null,null,null,{"$f":"AK98","v":5803605.1169164218},{"$f":"AL98","v":95521.771497829817},{"$f":"AM98","v":207323.85628163256},{"$f":"AN98","v":-79527.868908585049}]
[]
[null,"ALL School Block",{"$f":"SUM(C96+C78+C100)","v":126233810.00255823},20211982.20475683,0,10307541.077897243,2946478.3061868479,544276.56088321144,9633799.846994536,0,1596989.15,1129105,172603982.14927685,307426.45916792552,0,{"$f":"P78+P96+P100","v":172911408.60844487},{"$f":"Q78+Q96+Q100","v":48881.923021572176},{"$f":"R78+R96+R100","v":172960290.53146642},-1164052.6729999997,171796237.85846639,599613.80000000005,2728277,0,0,0,4531464.9700000007,0,179655593.62846643,38885.316665766666,null,48881.923021572176,null,null,null,null,null,{"$f":"AK100+AK96+AK78","v":167585963.16590464},{"$f":"AL100+AL96+AL78","v":176389.53526734211},{"$f":"AM100+AM96+AM78","v":5925059.2425402217},{"$f":"AN100+AN96+AN78","v":131036.923900583}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget",172082417.67535397,null,null,null,null,null,null,null,null,null,173851729.99879119,"APT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S102","v":-1164052.6729999997},"de-delegation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R102-R104","v":877872.85611245036},null,null,null,null,null,null,null,null,null,{"$f":"-10*29166","v":-291660},"growth"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB102-AB104-AB105-AB106","v":7259576.3026752388},"balance - added to growth"]
[]
["Summary Totals 2019-20","Primary",{"$f":"C78","v":64104676.057848781},10856404.298988737,0,4706986.5952873714,2161166.7548158895,276818.96888321143,7873799.846994536,0,982450.12,324471,91286773.642818511,360314.50923554227,0,91647088.152054086,{"$f":"Q78","v":48881.923021572176},{"$f":"R78","v":91695970.075075656},-957447.99899999984,90738522.076075628,586879.80000000005,1567615,0,0,0,4486479.2700000005,0,97379496.146075666,null,null,null,null,null,null,null,null,{"$f":"AK78","v":90657491.971429348},{"$f":"AL78","v":556013.64213357773}]
[null,"Secondary",{"$f":"C96","v":58255305.386634454},8370415.448752855,0,4985297.2246056637,579001.26585659012,98290.080000000467,1650000,0,592064.03,804634,75335007.435849562,-68881.95265686154,0,75266125.483192712,{"$f":"Q96","v":0},{"$f":"R96","v":75266125.483192712},-140761.18599999999,75125364.297192708,0,611662,0,0,0,0,0,75737026.297192708,null,null,null,null,null,null,null,null,{"$f":"AK96","v":71124866.07755886},{"$f":"AL96","v":-475145.87836406543}]
[null,"All Through",{"$f":"C100","v":3873828.5580749996},985162.45701523707,0,615257.25800420658,206310.28551436815,169167.51199999952,110000,0,22475,0,5982201.0706088096,15993.902589244768,0,5998194.9731980544,{"$f":"Q100","v":0},{"$f":"R100","v":5998194.9731980544},-65843.487999999998,5932351.4851980545,12734,549000,0,0,0,44985.700000000004,0,6539071.1851980546,null,null,null,null,null,null,null,null,{"$f":"AK100","v":5803605.1169164218},{"$f":"AL100","v":95521.771497829817}]
[null,"ALL School Block",{"$f":"SUM(C109:C111)","v":126233810.00255823},{"$f":"SUM(D109:D111)","v":20211982.20475683},0,10307541.077897243,2946478.3061868479,544276.56088321144,9633799.846994536,0,1596989.15,1129105,172603982.14927685,307426.45916792552,0,172911408.60844487,{"$f":"SUM(Q109:Q111)","v":48881.923021572176},{"$f":"SUM(R109:R111)","v":172960290.53146642},-1164052.6729999997,171796237.85846639,599613.80000000005,2728277,0,0,0,4531464.9700000007,0,179655593.62846643,null,null,null,null,null,null,null,null,{"$f":"SUM(AK109:AK111)","v":167585963.16590464},{"$f":"SUM(AL109:AL111)","v":176389.53526734211}]
[]
["Final APT 2018-19","Primary",62124739.968750015,10312130.956327505,0,4908121.4111008588,2060540.8160613291,492251.32961597567,7887000,0,1150658.2250000001,315021,89250463.706855714,556013.35069155262,0,89806477.057547227,0,0,-1282479.1064999998,88523997.951047257,851014.89,0,0,0,0,null,null,{"$f":"SUM(T114:AA114)","v":89375012.841047257},null,null,null,null,null,null,null,null,86297432.495992512,174374.01894925314]
[null,"Secondary",55194401.039999999,8041242.1337504871,0,4841326.7708876785,558349.34461809788,21755.999999999643,1604166.6666666667,0,545341,793429,71600011.955922931,-475145.87836406543,0,71124866.07755886,0,0,-133489.59400000001,70991376.483558863,0,0,0,0,0,null,null,{"$f":"SUM(T115:AA115)","v":70991376.483558863},null,null,null,null,null,null,null,null,65898450.614636809,45461.883070203941]
[null,"All Through",3621891.8291166658,922494.48306410364,0,612827.63070642762,206829.80330062492,180959.31923076956,110000,0,21560,0,5676563.0654185917,95521.771497829817,0,5772084.8369164215,0,0,-61865.453249999977,5710219.3836664213,0,0,0,0,0,null,null,{"$f":"SUM(T116:AA116)","v":5710219.3836664213},null,null,null,null,null,null,null,null,5780827.7638293291,223804.44430701435]
[null,"ALL School Block",{"$f":"SUM(C114:C116)","v":120941032.83786669},{"$f":"SUM(D114:D116)","v":19275867.573142096},0,10362275.812694965,2825719.9639800517,694966.64884674491,9601166.666666666,0,1717559.2250000001,1108450,166527038.72819725,176389.24382531701,0,166703427.9720225,{"$f":"SUM(Q114:Q116)","v":0},0,-1477834.1537499998,165225593.81827256,851014.89,0,0,0,0,0,0,166076608.70827255,null,null,null,null,null,null,null,null,{"$f":"SUM(AK114:AK116)","v":157976710.87445864},{"$f":"SUM(AL114:AL116)","v":443640.34632647142}]
[]
["Difference between 2019/20 and 2018/19","Primary",{"$f":"C109-C114","v":1979936.0890987664},{"$f":"D109-D114","v":544273.34266123176},0,-201134.8158134874,100625.93875456043,-215432.36073276424,-13200.153005464002,0,-168208.1050000001,9450,2036309.9359627962,-195698.84145601036,0,1840611.0945068598,48881.923021572176,91695970.075075656,325031.10749999993,2214524.1250283718,-264135.08999999997,1567615,0,0,0,4486479.2700000005,0,8004483.3050284088,null,null,null,null,null,null,null,null,{"$f":"AK109-AK114","v":4360059.4754368365},381639.62318432459]
[null,"Secondary",{"$f":"C110-C115","v":3060904.346634455},329173.31500236783,0,143970.45371798519,20651.921238492243,76534.080000000831,45833.333333333256,0,46723.030000000028,11205,3734995.4799266309,406263.92570720392,0,4141259.4056338519,0,75266125.483192712,-7271.5919999999751,4133987.8136338443,0,611662,0,0,0,0,0,4745649.8136338443,null,null,null,null,null,null,null,null,5226415.4629220515,-520607.76143426937]
[null,"All Through",{"$f":"C111-C116","v":251936.72895833384},62667.973951133434,0,2429.6272977789631,-519.51778625676525,-11791.807230770035,0,0,915,0,305638.00519021787,-79527.868908585049,0,226110.13628163282,0,5998194.9731980544,-3978.0347500000207,222132.10153163318,12734,549000,0,0,0,44985.700000000004,0,828851.80153163336,null,null,null,null,null,null,null,null,22777.35308709275,-128282.67280918453]
[null,"ALL School Block",{"$f":"SUM(C119:C121)","v":5292777.1646915553},{"$f":"SUM(D119:D121)","v":936114.63161473302},0,-54734.734797723242,120758.3422067959,-150690.08796353344,32633.180327869253,0,-120570.07500000007,20655,6076943.4210796449,131037.21534260851,0,6207980.6364223445,{"$f":"SUM(Q119:Q121)","v":48881.923021572176},{"$f":"SUM(R119:R121)","v":172960290.53146642},313781.48074999999,6570644.0401938492,-251401.08999999997,2728277,0,0,0,4531464.9700000007,0,13578984.920193886,null,null,null,null,null,null,null,null,{"$f":"SUM(AK119:AK121)","v":9609252.2914459817},{"$f":"SUM(AL119:AL121)","v":-267250.81105912931}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"ok"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERS","TA Hours"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excl Rates"]
["Ashgate Nursery",1014,null,null,null,null,null,null,null,null,11986,null,{"$f":"SUM(C130:L130)","v":11986},null,null,{"$f":"SUM(M130:O130)","v":11986},null,null,null,{"$f":"SUM(P130+S130)","v":11986},null,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":282520.7},{"$f":"Z130-T130","v":270534.7},{"$f":"Z130","v":282520.7}]
["Castle Nursery",1017,null,null,null,null,null,null,null,null,0,null,0,null,null,0,null,null,null,0,null,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":0},{"$f":"Z131-T131","v":0},{"$f":"Z131","v":0}]
["Central Nursery",1006,null,null,null,null,null,null,null,null,14498,null,14498,null,null,14498,null,null,null,14498,null,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":142055},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":386602.9},372104.9,386602.9]
["Harrington Nursery School",1008,null,null,null,null,null,null,null,null,5801,null,5801,null,null,5801,null,null,null,5801,null,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":387832.4},382031.4,387832.4]
["Lord Street Nursery",1005,null,null,null,null,null,null,null,null,15606,null,15606,null,null,15606,null,null,null,15606,null,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":110000},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":400423},384817,400423]
["Stonehill Nursery",1010,null,null,null,null,null,null,null,null,5519,null,5519,null,null,5519,null,null,null,5519,null,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":323133.30000000005},317614.30000000005,323133.30000000005]
["Walbrook Nursery",1009,null,null,null,null,null,null,null,null,10203,null,10203,null,null,10203,null,null,null,10203,null,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":386761.80000000005},376558.80000000005,386761.80000000005]
["Whitecross Nursery",1015,null,null,null,null,null,null,null,null,7334,null,7334,null,null,7334,null,null,null,7334,null,{"$f":"SUMIF('ERS 2019-20'!B:B,'2019-20 FORMULA'!B:B,'ERS 2019-20'!X:X)","v":0},null,null,null,{"$f":"SUMIF('2019-20 Nursery Budget'!D:D,'2019-20 FORMULA'!B:B,'2019-20 Nursery Budget'!X:X)","v":401121.80000000005},393787.80000000005,401121.80000000005]
["Nursery",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K130:K137)","v":70947},null,{"$f":"SUM(M130:M137)","v":70947},null,null,70947,null,null,null,{"$f":"SUM(T130:T137)","v":70947},null,{"$f":"SUM(V130:V137)","v":252055},{"$f":"SUM(W130:W137)","v":0},null,null,{"$f":"SUM(Z130:Z137)","v":2568395.9000000004},null,{"$f":"SUM(AB130:AB137)","v":2568395.9000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total ALL","Total ALL",null,null,{"$f":"V138+W138","v":252055},"High Needs"]
[null,null,{"$f":"C102","v":126233810.00255823},20211982.20475683,0,10307541.077897243,2946478.3061868479,544276.56088321144,9633799.846994536,0,{"$f":"K102+K138","v":1667936.15},1129105,172674929.14927685,307426.45916792552,0,172982355.60844487,null,{"$f":"R102+R138","v":172960290.53146642},-1164052.6729999997,171867184.85846639,599613.80000000005,2980332,0,0,0,7099860.870000001,0,182223989.52846643]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,null,16,17,18,19,20,21,22,23,24,25,26,null,27,null,28,29,30,31,32,33,34,35,36]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1008,"Harrington Nursery School"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1005,"Lord Street Nursery",null,null,null,null,null,null,"Schools with Nurseries",4112808.6277195914]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1006,"Central Nursery",null,null,null,null,null,null,"Stand Alone Nursery",2364476.9012897722]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1010,"Stonehill Nursery",null,null,null,null,null,null,"Sub Total Schools",{"$f":"AB150+AB149","v":6477285.5290093636}]

{"sheet":"Special Schools 2019-20","index":5,"n_rows":38,"n_cols":39,"rows_kept":38,"cut":false,"hidden":true,"merged":[[1,10,1,16]]}
["Special Schools Funding "]
[null,null,null,null,null,null,null,null,null,null,"NO of places",null,null,null,null,null,null,null,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excluding Exceptional and PFI"]
["School","School Type","DfE","Phase","Banding 2018/19","Banding2019/20",null,null,"E1&2 places - Pre","E1&2 places - Post","DCC Pre 16","DCC Post 16","Other LA Pre 16","Other LA Post 16","Total","September adjustment","Vacant Places (Neg - empty places. Pos - add children no place funding) ",null,"Element 1 & 2 (Place Funding)","Element 3 (Top Up Funding DCC) - Pre 16","Element 3 (Top Up Funding DCC) - Post 16","Element 3 Residential Places","Exceptional Payments","Other Adjustments including Sept NOR adjustments","MFG funding","PFI","TOTAL DCC","Element 3 (Top Up Funding Other LA)","Total School Funding","Vacant top up funding\n(element 3)","Comments","Check to individual sheets","Variance","Comments","2018/19 Budget incl OOA","Variance","2018/19 Budget excl OOA","Variance","MFG %"]
[]
[]
["Ivy House School","PMLD",7026,"All",15916,14802,null,null,81,11,73,10,1,1,{"$f":"SUM(K6:N6)","v":85},null,{"$f":"+O6-I6","v":4},null,920000,{"$f":"(+K6)*F6","v":1080546},{"$f":"(L6)*F6","v":148020},null,90000,0,null,null,{"$f":"SUM(S6:Z6)","v":2238566},{"$f":"(+M6+N6)*F6","v":29604},{"$f":"SUM(AA6:AB6)","v":2268170},{"$f":"IF(Q6-P6<0,Q6*F6,0)","v":0},null,2268170,{"$f":"+AC6-AF6","v":0},null,{"$f":"2215112+60000","v":2275112},{"$f":"+AC6-AI6","v":-6942},{"$f":"60000+2167364","v":2227364},{"$f":"+AA6-AK6","v":11202},{"$f":"-(AI6/(AC6))+1","v":-3.0606171495082268E-3}]
["St Andrews School - Day","SLD",7027,"Secondary",10500,9765,null,null,68,33,61,30,6,3,{"$f":"SUM(K7:N7)","v":100},null,{"$f":"+O7-I7","v":32},null,1010000,{"$f":"(+K7)*F7","v":595665},{"$f":"(L7)*F7","v":292950},null,0,0,null,null,1898615,87885,{"$f":"SUM(AA7:AB7)","v":1986500},{"$f":"IF(Q7-P7<0,Q7*F7,0)","v":0},null,1986500,{"$f":"+AC7-AF7","v":0},null,2007500,{"$f":"+AC7-AI7","v":-21000},1913000,{"$f":"+AA7-AK7","v":-14385},-1.0571356657437692E-2]
["St Andrews School - Residential ","SLD",7027,"Secondary",21000,19530,null,null,12,null,12,null,0,null,12,null,0,null,120000,null,0,{"$f":"(+K8)*F8","v":234360},null,0,12150,null,366510,0,366510,0,null,null,null,null,372000,-5490,372000,-5490,-1.4979127445363005E-2]
["St Clares School","SLD",7025,"Secondary",6500,6045,null,null,130,null,{"$f":"116-1.75","v":114.25},0,17,0,131.25,null,1.25,null,1300000,690641.25,0,null,10000,null,null,null,2000641.25,102765,2103406.25,0,null,2103406.25,{"$f":"+AC9-AF9","v":0},null,{"$f":"1973500-10000","v":1963500},139906.25,{"$f":"1882500-10000","v":1872500},128141.25,6.6514136296780491E-2]
["St Giles School","SLD",7024,"Primary",11000,10230,null,null,117,null,{"$f":"117-1.1666666","v":115.8333334},null,2,null,117.8333334,null,0.83333340000000078,null,1170000,1184975.0006820001,0,null,10000,null,null,null,2364975.0006820001,20460,2385435.0006820001,0,null,2385435,{"$f":"+AC10-AF10","v":6.8200007081031799E-4},null,{"$f":"2414000-20000","v":2394000},-8564.9993179999292,{"$f":"2392000-20000","v":2372000},-7024.9993179999292,-3.590539803243864E-3]
["St Martins School & Horizons","SLD",7021,"Secondary",9000,8370,null,null,141,24,{"$f":"131","v":131},{"$f":"35-2.91666666666","v":32.083333333340001},10,7,180.08333333333999,null,39.083333333339993,null,1650000,1096470,268537.50000005582,null,31667,null,null,{"$f":"(88810.72*1.03)*1.03","v":94219.292847999997},3140893.7928480557,142290,3283183.7928480557,0,null,3188964.5,{"$f":"+AC11-AF11","v":94219.292848055717},"PFI",{"$f":"3130142.0416-103142","v":3027000.0416000001},256183.7512480556,{"$f":"2986142.0416-103142","v":2883000.0416000001},257893.7512480556,7.8029061853349568E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,null,null,null,null,null,0]
["The Kingsmead School","SEMH",7029,"Secondary",17735,16494,null,0,90,null,90,null,null,null,90,null,0,null,900000,1484460,0,null,null,null,null,null,2384460,{"$f":"(+M13+N13)*F13","v":0},2384460,0,null,null,null,null,2218800,165660,2218800,165660,{"$f":"-(AI13/(AC13))+1","v":6.947484965149342E-2}]
["KS 1/2 PRU",null,1104,"Primary",14194.44,13201,null,36,null,null,36,null,null,null,36,null,36,null,360000,475236,0,null,null,null,22900,null,{"$f":"SUM(S14:Z14)","v":858136},{"$f":"(+M14+N14)*F14","v":0},{"$f":"SUM(AA14:AB14)","v":858136},0,null,null,null,null,870999.84000000008,-12863.840000000084,870999.84000000008,-12863.840000000084,{"$f":"-(AI14/(AC14))+1","v":-1.4990444405082792E-2}]
["KS 3/4 PRU",null,1103,"Secondary",16389.419999999998,15242,null,60,null,null,60,null,null,null,60,null,60,null,600000,914520,0,null,null,null,45400,null,{"$f":"SUM(S15:Z15)","v":1559920},{"$f":"(+M15+N15)*F15","v":0},{"$f":"SUM(AA15:AB15)","v":1559920},0,null,null,null,null,1583365.2,-23445.199999999953,1583365.2,-23445.199999999953,{"$f":"-(AI15/(AC15))+1","v":-1.5029745115133997E-2}]
["Derby Pride - top up only (E3)"]
[]
["Total",null,"All",null,null,null,null,{"$f":"SUM(H4:H17)","v":96},639,68,693.08333340000001,72.083333333339993,36,11,{"$f":"SUM(O4:O17)","v":812.16666673333998},0,173.16666673333998,0,8030000,7522513.2506820001,709507.50000005588,234360,141667,0,80450,94219.292847999997,16812717.043530054,383004,17195721.043530054,0,0,11932475.75,94219.293530055787,0,16712277.081599999,483443.96193005564,16313029.081599999,499687.96193005564]
[]
["Lookup table for year group",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance to this"]
["2 yr old","Pre 16"]
["Nursery 1","Pre 16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Special Schools & PRU'!D27+'Special Schools & PRU'!D29","v":17195721.043530054}]
["Nursery 2","Pre 16"]
["Reception","Pre 16"]
["NC Year 1","Pre 16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC18-AC22","v":0}]
["NC Year 2","Pre 16"]
["NC Year 3","Pre 16"]
["NC Year 4","Pre 16"]
["NC Year 5","Pre 16"]
["NC Year 6","Pre 16"]
["NC Year 7","Pre 16"]
["NC Year 8","Pre 16"]
["NC Year 9","Pre 16"]
["NC Year 10","Pre 16"]
["NC Year 11","Pre 16"]
["NC Year 12","Post 16"]
["NC Year 13","Post 16"]
["NC Year 14","Post 16"]

{"sheet":"Summary for Prints","index":6,"n_rows":349,"n_cols":42,"rows_kept":349,"cut":false,"hidden":true,"merged":[[108,0,110,0],[113,0,115,0],[118,0,120,0]]}
[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,"Primary:",3300]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Secondary:",4500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Through:",{"$f":"((AE1*7)+(AE2*5))/12","v":3800}]
["School","DfE Number","AWPU inc delegated Budget £","Deprivation £","LAC £","LCHI SEN £","EAL £","Mobility £","Lump Sum £","Split Site £","Rates £ (based on 18-19 values)","PFI £","Pre MFG Total","MFG","No Cap","Budget before De-Delegation","Minimum funding adjustment","Budget before de-delegation (incl. min funding adj)","De-delegation tbc","Net School budget","KS1 Class Factor (link info From KS1 working papers)","ERS","TA & OOC TA Hours ","TA Hours OOC","Sixth Form","Schools with Nurseries excl Rates, TA, ERS","Contingency","Total","NOR","Budget before de-delegation / NOR\nFunding per child - min fund £3,500- P, £4,800 - S & £4,042 - A","Minimum funding adjustment (see above)",null,null,"Lookup",null,null,"18/19 School budget before de-del incl KS1","18/19 MFG","Variance 19/20 to 18/19","Change - MFG","% change in year"]
["Akaal Primary School",2014,429065.57032130641,59076.569555961032,0,20398.892228682162,58584.065654205559,8352.8448832116756,110000,0,946,0,{"$f":"SUM(C5:L5)","v":686423.94264336675},0,0,{"$f":"SUM(M5:O5)","v":686423.94264336675},{"$f":"AE5","v":0},{"$f":"P5+Q5","v":686423.94264336675},0,{"$f":"R5+S5","v":686423.94264336675},2200,null,null,null,null,null,0,{"$f":"SUM(T5:AA5)","v":688623.94264336675},156.83333329999999,{"$f":"P5/AC5","v":4376.7732802715782},{"$f":"IF(AD5<$AE$1,((AC5*$AE$1)-(P5)),0)","v":0},null,null,"8312014",null,null,547791.51707113581,0,{"$f":"+P5+U5-AK5","v":140832.42557223095},{"$f":"+N5-AL5","v":0},{"$f":"+AM5/(U5+P5)","v":0.20451282165942206}]
["Allenton Community Primary School",2012,1091586.584025,350161.90516356612,0,102710.68665094346,35869.749999999985,9381.2579999998852,110000,0,7705,0,{"$f":"SUM(C6:L6)","v":1707415.1838395095},90750.668853086885,0,1798165.8526925964,0,1798165.8526925964,0,1798165.8526925964,5789,null,null,null,null,null,0,{"$f":"SUM(T6:AA6)","v":1803954.8526925964},399,4506.6813350691637,0,"2012 new number",null,"8312400",null,null,1748814.722666559,-12480.765566514314,55140.130026037339,103231.4344196012,3.0566247233812294E-2]
["Alvaston Infant and Nursery School",2443,730460.19532499998,129234.21818181819,0,26835.254127906952,13913.641525423687,0,110000,0,19052.875,0,1029496.1841601488,0,0,1029496.1841601488,0,1029496.1841601488,-18796.266,1010699.9181601489,6600,null,null,null,null,null,0,{"$f":"SUM(T7:AA7)","v":1017299.9181601489},267,3855.7909519106697,0,null,null,"8312443",null,null,1016425.5322793057,-6917.8475652067327,19670.651880843099,6917.8475652067327,1.8985353079731655E-2]
["Alvaston Junior School",2442,935645.64344999997,182570.89251222473,0,85877.296288343612,8711.2250000000004,0,110000,0,4211.375,0,1327016.4322505684,0,0,1327016.4322505684,0,1327016.4322505684,0,1327016.4322505684,0,null,null,null,null,null,0,1327016.4322505684,342,3880.1650065806093,0,null,null,"8312442",null,null,1363680.5818571059,0,-36664.14960653754,0,-2.7629009494898691E-2]
["Arboretum Primary School",2629,1436298.1368749999,357497.59985768481,0,156864.69814814808,126422.89393095773,6369.9899999997115,110000,0,67582,0,2261035.3188117901,12337.877285140334,0,2273373.1960969307,0,2273373.1960969307,-36958.949999999997,2236414.2460969305,13082,null,null,null,null,null,0,2249496.2460969305,525,4330.2346592322492,0,null,null,"8312629",null,null,2291374.3393275915,67288.785310589708,-4919.1432306608185,-54950.908025449375,-2.1514277817724094E-3]
["Ash Croft Primary School",2509,574519.25474999996,108182.37000000002,0,38133.374999999985,26219.512690355288,33587.219999999979,110000,0,3266.5,0,893908.23244035523,0,0,893908.23244035523,0,893908.23244035523,0,893908.23244035523,10071,null,null,null,null,null,0,903979.23244035523,210,4256.7058687635963,0,null,null,"8312509",null,null,973668.09664597106,-5515.4894008516785,-69688.864205615828,5515.4894008516785,-7.7091222568781648E-2,"NOR 23 pupils lower in 19/20"]
["Ashgate Primary School",2005,891872.74784999993,225744.44400857331,0,58773.000916334677,24287.491312056765,0,110000,0,20440,0,1331117.6840869647,0,0,1331117.6840869647,0,1331117.6840869647,-22949.748,1308167.9360869648,11808,null,null,null,null,null,0,1319975.9360869648,326,4083.1830800213643,0,null,null,"8312005",null,null,1335268.8022956443,4694.7401863841806,7656.8817913203966,-4694.7401863841806,5.7016422293882903E-3]
["Asterdale Primary School",2464,547161.19499999995,83589.59746705633,0,31241.801204819316,3068.4131736526897,0,110000,0,15838.5,0,790899.50684552838,0,0,790899.50684552838,0,790899.50684552838,-14079.599999999999,776819.9068455284,16901,null,null,null,null,null,0,793720.9068455284,200,3954.4975342276421,0,null,null,"8312464",null,null,789752.65942919592,0,18047.847416332457,0,2.2341960995802712E-2]
["Beaufort Community Primary School",2004,807062.76262499997,252588.29597315431,0,65396.195899999999,9302.4846153846083,8686.349999999893,110000,0,18429,0,1271465.0891135386,29481.182597402716,0,1300946.2717109413,0,1300946.2717109413,-20767.41,1280178.8617109414,15975,null,null,null,null,null,0,1296153.8617109414,295,4409.9873617320045,0,null,null,"8312004",null,null,1327393.2963496596,40921.977356853895,-10472.024638718227,-11440.794759451179,-7.9518987684912973E-3]
["Becket Primary School",2405,560840.22487499996,162002.89529702978,0,36584.469701986782,32414.541428571472,6369.9900000000189,110000,0,14739.5,0,922951.62130258791,0,0,922951.62130258791,0,922951.62130258791,-14431.589999999998,908520.03130258794,2200,null,null,null,null,null,0,910720.03130258794,205,4502.203030744331,0,null,null,"8312405",null,null,910829.71438669285,0,14321.906915895059,0,1.5480605109603775E-2]
["Bishop Lonsdale Church of England Aided Primary School",2011,571783.44877499994,111206.05365853658,0,39451.678502994007,12494.629583333368,0,110000,0,5987.25,0,850923.06051986397,0,0,850923.06051986397,0,850923.06051986397,0,850923.06051986397,2663,null,null,null,null,null,0,853586.06051986397,209,4071.4022034443251,0,"2011 new number",null,8312011,null,null,841089.34512456774,0,12496.715395296225,0,1.4640252428308501E-2]
["Borrow Wood Primary School",5201,982154.34502499993,60858.751595744674,0,51902.000623003245,2901.586356466883,0,110000,0,25047,0,1232863.6836002148,-1909.7963059203144,0,1230953.8872942945,0,1230953.8872942945,-25272.881999999998,1205681.0052942946,12734,null,null,null,null,null,0,1218415.0052942946,359,3428.8409116832718,0,null,null,"8315201",null,null,1281089.7703669996,-5121.4980582143171,-37401.883072705008,3211.7017522940027,-3.0073367646986322E-2]
["Brackensdale ER (Enhanced Resource) Primary School",2432,1289932.5172124999,299107.01297876122,0,109025.32268733853,15743.904949874681,0,110000,0,21366.75,0,1845175.5078284743,38343.131020591827,0,1883518.6388490661,0,1883518.6388490661,-33192.656999999999,1850325.9818490662,21764,null,null,null,null,null,0,1872089.9818490662,471.5,3994.7373040277116,0,null,null,"8312432",null,null,1969429.9135814735,84875.831596900243,-64147.274732407415,-46532.700576308416,-3.3668114863607421E-2,"Lump Sum and MFG"]
["Breadsall Hill Top Primary School",2018,1036870.464525,186586.3475050173,0,85580.04919939574,14407.201409495548,0,110000,0,5014.75,0,1438458.8126389086,-4242.4631827372532,0,1434216.3494561713,0,1434216.3494561713,0,1434216.3494561713,12734,null,null,null,null,null,0,1446950.3494561713,379,3784.2120038421403,0,null,null,"8312447",null,null,1521375.1719160671,0,-74424.822459895862,-4242.4631827372532,-5.1435643585053245E-2,"NOR 36 pupils lower in 19/20"]
["Brookfield Primary School",2512,582726.67267499992,26262.10258559596,0,37535.374346590899,22067.876639344286,0,110000,0,19831,0,798423.02624653105,-2005.7257932405107,0,796417.30045329058,0,796417.30045329058,-14994.773999999999,781422.5264532906,2200,null,null,null,null,null,0,783622.5264532906,213,3739.0483589356363,0,null,null,"8312512",null,null,776483.98389325244,0,22133.316560038133,-2005.7257932405107,2.7714546814194219E-2]
["Carlyle Infant School",2456,489709.26952499995,35602.162078651716,0,21414.507058823543,16051.713124999998,0,110000,0,12885,0,685662.65178747533,0,0,685662.65178747533,0,685662.65178747533,-12601.242,673061.40978747536,4863,null,null,null,null,null,0,677924.40978747536,179,3830.5176077512588,0,null,null,"8312456",null,null,677261.95487323753,0,13263.696914237808,0,1.920811613573482E-2]
["Cavendish Close Infant School",2449,705837.94154999999,93192.388241106732,0,63246.926249999982,8554.4832352941194,0,110000,0,14004,0,994835.73927640088,-16931.589159178868,0,977904.15011722199,0,977904.15011722199,-18162.683999999997,959741.46611722198,7526,null,null,null,null,null,0,967267.46611722198,258,3790.3261632450462,0,null,null,"8312449",null,null,952795.48964811931,-18260.954749639674,32634.660469102673,1329.3655904608058,3.3117172703941128E-2]
["Cavendish Close Junior School",2019,891872.74784999993,128309.2994186047,0,77488.277306501637,2562.1249999999936,0,110000,0,5464.5,0,1215696.9495751061,-4036.3251237448671,0,1211660.6244513614,0,1211660.6244513614,0,1211660.6244513614,0,null,null,null,null,null,0,1211660.6244513614,326,3716.7503817526422,0,null,null,"8312448",null,null,1232372.9646902736,-13115.06915299606,-20712.340238912264,9078.7440292511928,-1.7094176224708785E-2]
["Chaddesden Park Junior School",2467,952060.47929999989,158556.62016129034,0,62978.238305084837,3531.1663366336625,0,110000,0,-7537,0,1279589.5041030089,-8464.5187707897767,0,1271124.9853322192,0,1271124.9853322192,0,1271124.9853322192,11345,null,null,null,null,null,0,1282469.9853322192,348,3652.6580038282159,0,null,null,"8312467",null,null,1316514.4208243587,-819.90748350054946,-34044.435492139542,-7644.6112872892272,-2.6545990067222084E-2]
["Chellaston Infant School",2455,973946.92709999997,78629.126671309146,0,50195.057647058849,23563.009583333394,0,110000,0,25220,0,1261554.1210017013,-3131.5073080596753,0,1258422.6136936417,0,1258422.6136936417,-25061.687999999998,1233360.9256936416,10652,null,null,null,null,null,0,1244012.9256936416,356,3534.8949822855107,0,null,null,"8312455",null,null,1231530.5477988482,-4557.2026375946007,37544.065894793486,1425.6953295349253,2.9583812874107916E-2]
["Chellaston Junior School",5203,1400732.6591999999,108620.51002801125,0,94947.773306613308,4099.3999999999996,0,110000,0,6099.9,0,1724500.2425346242,-6084.236734355608,0,1718416.0058002686,0,1718416.0058002686,-36043.775999999998,1682372.2298002685,0,null,null,null,null,null,0,1682372.2298002685,512,3356.2812613286496,0,null,null,"8315203",null,null,1641481.9962250078,-1606.4059062073784,76934.009575260803,-4477.8308281482296,4.4770305511343589E-2]
["Cherry Tree Hill Primary School",2451,1540258.7639249999,184652.22727174783,0,109502.77430353443,8795.5876524390296,0,110000,0,34688.5,0,1987897.8531527212,-17752.774304192841,0,1970145.0788485284,0,1970145.0788485284,-39634.074000000001,1930511.0048485284,15397,null,null,null,null,null,0,1945908.0048485284,563,3499.3695894290026,0,null,null,"8312451",null,null,1870642.3825433867,-30282.961507906391,114899.69630514178,12530.187203713551,5.7868174907567481E-2]
["Cottons Farm Primary School",2023,298202.85127499996,103302.24552110252,0,32487.882241379302,17454.4765625,0,110000,0,4804.2,25320,{"$f":"SUM(C27:L27)","v":591571.65559998178},0,0,{"$f":"SUM(M27:O27)","v":591571.65559998178},{"$f":"AE27","v":0},{"$f":"P27+Q27","v":591571.65559998178},0,{"$f":"R27+S27","v":591571.65559998178},10071,null,null,null,null,null,0,{"$f":"SUM(T27:AA27)","v":601642.65559998178},109,{"$f":"P27/AC27","v":5427.2628954126767},{"$f":"IF(AD27<$AE$1,((AC27*$AE$1)-(P27)),0)","v":0},null,null,"8312430",null,null,710626,370,{"$f":"+P27+U27-AK27","v":-108983.34440001822},{"$f":"+N27-AL27","v":-370},{"$f":"+AM27/(U27+P27)","v":-0.18114298144524965},"NOR 20 pupils lower in 19/20"]
["Dale Community Primary School",2409,1504693.2862499999,323305.35000000003,0,144977.11693548379,120785.89285714297,0,110000,0,37666,0,2241427.6460426268,-6414.9252174105413,0,2235012.7208252163,0,2235012.7208252163,-38718.9,2196293.8208252164,14934,null,null,null,null,null,0,2211227.8208252164,550,4063.6594924094843,0,null,null,"8312409",null,null,2151407.6419915534,2980.0001072057057,98539.078833662905,-9394.925324616248,4.3796183225850605E-2]
["Derby St Chad's CE (VC) Nursery and Infant School",3158,328296.71699999995,67998.299999999959,0,33693.967164179092,57647.812499999993,1158.1799999999535,110000,0,1637.5,0,600432.47666417889,0,0,600432.47666417889,0,600432.47666417889,0,600432.47666417889,13660,null,null,null,null,null,0,614092.47666417889,120,5003.6039722014912,0,null,null,"8313158",null,null,590201.34995621315,15733.887176197139,23891.126707965741,-15733.887176197139,3.890477023549465E-2]
["Derwent Community School",2016,662065.04594999994,219453.74456066932,0,58622.909895287929,18718.015094339611,0,110000,0,5721,0,1074580.7155002968,0,0,1074580.7155002968,0,1074580.7155002968,0,1074580.7155002968,2200,null,null,null,null,null,0,1076780.7155002968,242,4440.4161797532925,0,null,null,"8312619",null,null,1063536.3494698687,0,13244.366030428093,0,1.2299965851704968E-2]
["Firs Estate Primary School",2013,1006776.5987999999,293398.97575342463,0,120540.57615384612,93426.44741641343,85242.047999999995,110000,0,1452.5,0,1710837.146123684,-2133.5957859821383,0,1708703.5503377018,0,1708703.5503377018,0,1708703.5503377018,14123,null,null,null,null,null,0,1722826.5503377018,368,4643.2161693959288,0,null,null,"8312518",null,null,1663281.3196590615,0,59545.230678640306,-2133.5957859821383,3.4562522075695011E-2]
["Gayton Community Junior School",2457,1012248.21075,90045.040768924024,0,89904.874171270756,17934.875,0,110000,0,21869,0,1342002.0006901948,0,0,1342002.0006901948,0,1342002.0006901948,-26047.26,1315954.7406901948,0,null,null,null,null,null,0,1315954.7406901948,370,3627.0324342978238,0,null,null,"8312457",null,null,1291688.8619688682,-6130.0340586384145,50313.138721326599,6130.0340586384145,3.7491105598538924E-2]
["Grampian Primary Academy",2010,571783.44877499994,160916.94903846149,0,34200.231494252861,16154.269692737467,0,110000,0,3950,0,897004.89900045178,15334.956196529092,0,912339.85519698088,0,912339.85519698088,0,912339.85519698088,2200,null,null,null,null,null,0,914539.85519698088,209,4365.2624650573243,0,null,null,"8312010",null,null,900176.16658077075,24729.15515910089,14363.688616210129,-9394.1989625717979,1.5705918702817345E-2]
["Griffe Field Primary School",2002,1165453.3453499998,22191.596455533865,0,58851.440588235215,26314.778630136887,0,110000,0,10246.6,0,1393057.7610239058,0,0,1393057.7610239058,12742.238976094173,1405800,0,1405800,20027,null,null,null,null,null,0,1425827,426,3270.0886409011873,12742.238976094173,null,null,"8312002",null,null,1414990.1699148184,0,-1905.4088909125421,0,-1.3484038208238149E-3]
["Hackwood Primary School",9998,47603.023964999993,2010.4475578090085,0,0,1040.7024922322921,0,63799.846994535525,0,3324.84,0,117778.86100957681,0,0,117778.86100957681,0,117778.86100957681,0,117778.86100957681,8033.8000000000011,null,null,null,null,null,0,125812.66100957681,17.399999999999999,6768.9000580216562,0,null,null,8319998,null,null,0,0,125812.66100957681,0,1]
["Hardwick Primary School",3544,1474599.420525,393763.29,0,160204.44259950254,125701.38277661797,8223.0779999997994,110000,0,13383,144033,2429907.6139011201,0,0,2429907.6139011201,0,2429907.6139011201,0,2429907.6139011201,4400,null,null,null,null,null,0,2434307.6139011201,539,4508.1773912822264,0,null,null,"8313544",null,null,2391047.3429285306,18161.221286661923,43260.270972589497,-18161.221286661923,1.7771078201272345E-2]
["Homefields Primary School",2006,864514.68809999991,9004.2410469883307,0,47960.782089552216,9926.5164750957902,0,110000,0,36209,0,1077615.2277116361,-2951.368841864818,0,{"$f":"SUM(M37:O37)","v":1074663.8588697712},0,1074663.8588697712,-22245.768,1052418.0908697713,11345,null,null,null,null,null,0,1063763.0908697713,316,3400.8349964233266,0,null,null,"8312006",null,null,1023434.1833613606,-8346.6511422824042,62574.67550841067,5395.2823004175862,5.7618936528320078E-2]
["Lakeside Community Primary School",2434,1630540.3610999999,383164.74878841406,0,139481.68578411403,25699.467514677097,0,110000,0,10769.400000000001,155118,2454773.6631872049,0,0,2454773.6631872049,0,2454773.6631872049,0,2454773.6631872049,8915,null,null,null,null,null,0,2463688.6631872049,596,4118.7477570255114,0,null,null,"8312434",null,null,2432800.1570862439,0,30888.506100961007,0,1.2537503850426219E-2]
["Lawn Primary School",2522,1184603.9871749999,58613.097909130047,0,55194.211169014154,16700.647043010758,1968.9060000002301,110000,0,20446,0,1447526.8492961552,0,0,1447526.8492961552,0,1447526.8492961552,-30482.333999999999,1417044.5152961551,20027,null,null,null,null,null,0,1437071.5152961551,433,3343.0181277047463,0,null,null,"8312522",null,null,1404548.6796039098,0,63005.169692245312,0,4.2932100735153841E-2]
["Markeaton Primary School",2436,1102529.8079249999,122332.59494818651,0,54560.059615384525,10235.05444606413,0,110000,0,27298,0,1426955.5169346351,-3500.1579194928981,0,1423455.3590151423,0,1423455.3590151423,-28370.394,1395084.9650151422,4400,null,null,null,null,null,0,1399484.9650151422,403,3532.1472928415442,0,null,null,"8312436",null,null,1340335.701872153,0,87519.657142989337,-3500.1579194928981,6.1294483779754612E-2]
["Meadow Farm Community Primary School",2452,478766.04562499997,78909.366473988455,0,41727.555172413762,7771.7791666666681,5211.8100000000568,110000,0,16944.5,0,739331.05643806898,-9538.1689490400713,0,729792.88748902886,0,729792.88748902886,-12319.65,717473.23748902883,4515,null,null,null,null,null,0,721988.23748902883,175,4170.2450713658791,0,null,null,"8312452",null,null,710598.90094961482,0,23708.986539414036,-9538.1689490400713,3.2287528083740309E-2]
["Mickleover Primary School",2627,1146302.7035249998,46052.845058661143,0,60259.448700000023,18540.078899721444,0,110000,0,17978,0,1399133.0761833824,-5825.5363337003064,0,1393307.539849682,0,1393307.539849682,-29496.761999999999,1363810.7778496819,4400,null,null,null,null,null,0,1368210.7778496819,419,3325.3163242235846,0,null,null,"8312627",null,null,1359401.8443281793,-2344.7578135194995,38305.695521502756,-3480.7785201808069,2.7406087775431465E-2]
["Landau Forte Academy Moorhead",2009,714045.35947499995,189854.6210947861,0,52334.029014084561,9682.7457013574694,0,110000,0,3446,0,1079362.7552852281,4693.4838368351338,0,1084056.2391220634,0,1084056.2391220634,0,1084056.2391220634,13660,null,null,null,null,null,0,1097716.2391220634,261,4153.4721805443041,0,null,null,"8312009",null,null,1072173.3382384989,29694.282459541224,25542.900883564493,-25000.79862270609,2.3269129100242987E-2]
["Oakwood Infant and Nursery School",2473,735931.80727499991,147558.49999999994,0,45334.441544943773,9240.8262569832405,0,110000,0,18238.375,0,1066303.9500769267,0,0,1066303.9500769267,0,1066303.9500769267,-18937.061999999998,1047366.8880769267,6600,null,null,null,null,null,0,1053966.8880769266,269,3963.9552047469397,0,null,null,"8312473",null,null,1085545.5055844167,-3909.93469554886,-12641.555507489946,3909.93469554886,-1.178256031826852E-2]
["Oakwood Junior School",2471,943853.06137499993,206022.98093833739,0,97567.286094674506,1537.2749999999992,0,110000,0,18238.375,0,1377218.9784080118,0,0,1377218.9784080118,0,1377218.9784080118,-24287.309999999998,1352931.6684080118,0,null,null,null,null,null,0,1352931.6684080118,345,3991.9390678493096,0,null,null,"8312471",null,null,1356285.6601444513,0,20933.318263560534,0,1.5199702147408888E-2]
["Osmaston Primary School",2420,1630540.3610999999,542429.16835488169,0,148065.92115942016,70657.822753346089,12045.071999999862,110000,0,5759.6,0,2519497.9453676473,111555.88854385773,0,2631053.8339115051,0,2631053.8339115051,0,2631053.8339115051,14471,null,null,null,null,null,0,2645524.8339115051,596,4414.5198555562165,0,null,null,"8312420",null,null,2640240.8198788385,133238.8205669499,5284.0140326665714,-21682.932023092173,1.9973405522162361E-3]
["Parkview Primary School",2003,574519.25474999996,17268.441304347823,0,32991.796348314623,3586.9749999999958,0,110000,0,32000,0,770366.46740266238,-2552.2184902482181,0,767814.24891241419,0,767814.24891241419,-14783.58,753030.66891241423,2200,null,null,null,null,null,0,755230.66891241423,210,3656.2583281543534,0,null,null,"8312003",null,null,745631.79707920807,-5064.6828542848561,24382.451833206112,2512.464364036638,3.1664935899101153E-2]
["Pear Tree Community Junior School",2017,954796.28527499991,290157.83591549291,0,127855.04508733626,67127.675000000032,26753.957999999999,110000,0,3335,0,1580025.7992778292,11654.431023052894,0,1591680.2303008821,0,1591680.2303008821,0,1591680.2303008821,0,null,null,null,null,null,0,1591680.2303008821,349,4560.6883389710092,0,null,null,"8312423",null,null,1608468.3651753908,31050.211560030002,-16788.134874508716,-19395.780536977109,-1.054742941133043E-2]
["Pear Tree Infant School",2424,694894.71764999989,181452.05415019765,0,60672.16174496647,106219.22356321843,18067.608000000095,110000,0,9610.5,0,1180916.2651083826,25462.457370877964,0,1206378.7224792605,0,1206378.7224792605,-17881.092000000001,1188497.6304792606,11230,null,null,null,null,null,0,1199727.6304792606,254,4749.5225294459078,0,null,null,"8312424",null,null,1250092.1177249155,69361.080371787539,-32483.395245654974,-43898.623000909574,-2.6678024430962684E-2]
["Portway Infant School",2439,659329.23997499992,24870.025000000001,0,22797.25488372094,4283.0436416184975,0,110000,0,12154,0,833433.56350033928,-2276.9226598116747,0,831156.6408405276,0,831156.6408405276,-16965.917999999998,814190.72284052765,17249,null,null,null,null,null,0,831439.72284052765,241,3448.7827420768781,0,null,null,"8312439",null,null,884395.98023638676,0,-35990.339395859162,-2276.9226598116747,-4.2421145809689594E-2]
["Portway Junior School",2440,971211.12112499995,52159.222929946787,0,43568.47672413801,512.42499999999916,0,110000,0,35245,0,1212696.2457790847,-4078.7939109711865,0,1208617.4518681136,0,1208617.4518681136,-24991.289999999997,1183626.1618681136,0,null,null,null,null,null,0,1183626.1618681136,355,3404.5562024453902,0,null,null,"8312440",null,null,1128795.2145642785,-3588.2749420475848,79822.237303835107,-490.51896892360173,6.6044253440538145E-2]
["Ravensdale Infant and Nursery School",2462,708573.7475249999,73834.749319066133,0,37284.945692771093,23148.501453488396,0,110000,0,18089.25,0,970931.19399032556,0,0,970931.19399032556,0,970931.19399032556,-18233.081999999999,952698.1119903255,7989,null,null,null,null,null,0,960687.1119903255,259,3748.7690887657359,0,null,null,"8312462",null,null,960296.29081962188,0,18623.903170703677,0,1.902494532755316E-2]
["Ravensdale Junior School",2463,952060.47929999989,107129.56229600549,0,69966.019803921532,14860.324999999993,0,110000,0,18089.25,0,1272105.6363999269,0,0,1272105.6363999269,0,1272105.6363999269,-24498.503999999997,1247607.1323999269,0,null,null,null,null,null,0,1247607.1323999269,348,3655.4759666664563,0,null,null,"8312463",null,null,1245466.9844023848,-1022.0301367672895,26638.651997542009,1022.0301367672895,2.0940597412121915E-2]
["Redwood Primary School",2505,1603182.3013499998,327669.11492304853,0,133259.78742616042,75638.976609848352,13203.252000000157,110000,0,33542.75,0,2296496.1823090576,-43.785373391138506,0,2296452.3969356664,0,2296452.3969356664,-41253.227999999996,2255199.1689356663,6252,null,null,null,null,null,0,2261451.1689356663,586,3918.8607456240043,0,null,null,"8312505",null,null,2193465.3774854979,0,109239.01945016859,-43.785373391138506,4.7439445373682734E-2]
["Reigate Park Primary School",2020,946588.86734999996,200585.23276397513,0,86102.654330985926,22017.529084967373,0,110000,0,4608,0,1369902.2835299284,-4703.245294658379,0,1365199.03823527,0,1365199.03823527,0,1365199.03823527,13660,null,null,null,null,null,0,1378859.03823527,346,3945.6619602175433,0,null,null,"8312000",null,null,1298338,-14616.333851901421,80521.038235269953,9913.0885572430416,5.8396860014294609E-2]
["Ridgeway Infant School",2458,727724.38934999995,72312.732641509312,0,40800.580893854712,69667.025555555534,0,110000,0,12149.5,0,1032654.2284409194,-12431.671758206634,0,1020222.5566827127,0,1020222.5566827127,-18725.867999999999,1001496.6886827127,8452,null,null,null,null,null,0,1009948.6886827127,266,3835.423145423732,0,null,null,"8312458",null,null,986480.17844895658,-17505.840972432023,42194.378233756172,5074.1692142253887,4.1018199545855713E-2]
["Roe Farm Primary School",2001,1116208.8377999999,279105.99273581873,0,97127.689942196492,8268.2813559322112,7180.7160000002114,110000,0,22275,0,1640166.5178339474,0,0,1640166.5178339474,0,1640166.5178339474,-28722.383999999998,1611444.1338339474,7178,null,null,null,null,null,0,1618622.1338339474,408,4020.0159750832045,0,null,null,"8312001",null,null,1573465.3583553045,17307.39115628181,73879.159478642978,-17307.39115628181,4.4847424857906992E-2]
["Rosehill Infant and Nursery School",2429,399427.67234999995,84167.008251748222,0,34322.771075268785,59700.100505050497,0,110000,0,10322.5,0,697940.05218206742,22800.471189941978,0,720740.5233720094,0,720740.5233720094,-10278.108,710462.41537200939,10419,null,null,null,null,null,0,720881.41537200939,146,4936.5789272055436,0,null,null,"8312429",null,null,739317.0283720094,31817.643329877639,-8157.5050000000047,-9017.1721399356611,-1.1156942827440295E-2]
["Shelton Infant School",2444,569047.64279999991,93324.468838862464,0,30001.860992907761,18764.859154929574,0,110000,0,13274,0,834412.83178669971,0,0,834412.83178669971,0,834412.83178669971,-14642.784,819770.04778669972,17712,null,null,null,null,null,0,837482.04778669972,208,4011.6001528206716,0,null,null,"8312444",null,null,847389.03419768531,0,4735.7975890144007,0,5.5576335911776895E-3]
["Shelton Junior School",5209,714045.35947499995,145254.91787883389,0,66352.072499999995,9736.0750000000007,0,110000,0,3561,0,1048949.4248538339,0,0,1048949.4248538339,0,1048949.4248538339,-18373.878000000001,1030575.5468538338,0,null,null,null,null,null,0,1030575.5468538338,261,4018.9633136162215,0,null,null,"8315209",null,null,1048608.2029094195,0,341.22194441431202,0,3.2529875733699906E-4]
["Silverhill Primary School",2469,1140831.091575,47296.685554707423,0,47115.903333333277,13168.030672268913,0,110000,0,16942.5,0,1375354.2111353097,0,0,1375354.2111353097,745.78886469034478,1376100,-29355.965999999997,1346744.034,4400,null,null,null,null,null,0,1351144.034,417,3298.2115374947475,745.78886469034478,null,null,"8312469",null,null,1363890.6351517027,0,15863.575983606977,0,1.1497392691814202E-2]
["Springfield Primary School",2466,809798.56859999988,90679.848684210534,0,52024.594567901237,3070.4008097166011,3937.8119999998312,110000,0,16194.5,0,1085705.724661828,3386.1668961374089,0,1089091.8915579654,0,1089091.8915579654,-20837.807999999997,1068254.0835579655,9493,null,null,null,null,null,0,1077747.0835579655,296,3679.3644985066398,0,null,null,"8312466",null,null,1067152.5237511881,8603.2761099238414,31432.367806777358,-5217.1092137864325,2.861168767959419E-2]
["St Alban's Catholic Primary School",3543,839892.43432499992,90638.269174757268,0,48442.535689655189,18996.464905660363,0,110000,0,5571,0,1113540.7040950728,-631.99187690309998,0,1112908.7122181698,0,1112908.7122181698,0,1112908.7122181698,12734,null,null,null,null,null,0,1125642.7122181698,307,3625.1098117855695,0,null,null,"8313543",null,null,1088763.8323697979,0,36878.879848371958,-631.99187690309998,3.2762509318520039E-2]
["St George's Catholic Voluntary Academy",3531,924702.41954999988,115952.1607175299,0,56091.369930555578,14778.127133105805,0,110000,0,4086,0,1225610.0773311914,0,0,1225610.0773311914,0,1225610.0773311914,0,1225610.0773311914,11345,null,null,null,null,null,0,1236955.0773311914,338,3626.0653175479038,0,null,null,"8313531",null,null,1221337.1972414197,0,15617.880089771701,0,1.2626068946229044E-2]
["St James' Church of England Aided Infant School",3526,229807.70189999999,51988.749999999949,0,15605.350384615367,34138.106896551719,3011.2680000000028,110000,0,1131.5,0,445682.677181167,11049.699150426022,0,456732.37633159303,0,456732.37633159303,-5913.4319999999998,450818.94433159305,4052,null,null,null,null,null,0,454870.94433159305,84,5437.2901944237265,0,null,null,"8313526",null,null,458354.35403798369,17956.702657153888,2430.0222936093342,-6907.0035067278659,5.2736646866269263E-3]
["St James' Church of England Aided Junior School",3535,809798.56859999988,209079.93919554405,0,98352.88719298254,49011.5340136054,2779.6319999999623,110000,0,3297,0,1282319.5610021318,0,0,1282319.5610021318,0,1282319.5610021318,-20837.807999999997,1261481.7530021318,0,null,null,null,null,null,0,1261481.7530021318,296,4332.1606790612559,0,null,null,"8313535",null,null,1247625.6735644627,3670.4951350565534,34693.887437669095,-3670.4951350565534,2.7055570618103843E-2]
["St John Fisher Catholic Voluntary Academy",2008,623763.76229999994,106783.4,0,46980.318000000014,17025.899999999951,0,110000,0,2829,0,907382.38029999984,0,0,907382.38029999984,0,907382.38029999984,0,907382.38029999984,2663,null,null,null,null,null,0,910045.38029999984,228,3979.7472820175431,0,null,null,"8312008",null,null,893444.66905578505,0,16600.711244214792,0,1.8241630146776093E-2]
["St Joseph's Catholic Primary School, Derby",3542,1036870.464525,169303.28736781655,0,54426.902557251902,81772.242105263082,0,110000,0,6555.5999999999985,0,1458928.4965553316,-1436.3157361093438,0,{"$f":"SUM(M68:O68)","v":1457492.1808192222},0,1457492.1808192222,0,1457492.1808192222,6252,null,null,null,null,null,0,1463744.1808192222,379,3845.6258069108767,0,null,null,"8313542",null,null,1347326.6181548405,1749.4260544844437,116417.56266438169,-3185.7417905937873,7.9534090854062767E-2]
["St Mary's Catholic Primary School and Nursery",3528,891872.74784999993,127999.29732362049,0,76593.476389891628,46727.426573426616,0,110000,0,8779.0999999999985,0,1261972.0481369388,-4553.5124047731679,0,1257418.5357321657,{"$f":"AE69","v":0},{"$f":"P69+Q69","v":1257418.5357321657},0,{"$f":"R69+S69","v":1257418.5357321657},16438,null,null,null,null,null,0,1273856.5357321657,326,{"$f":"P69/AC69","v":3857.1120727980542},{"$f":"IF(AD69<$AE$1,((AC69*$AE$1)-(P69)),0)","v":0},null,null,"8313528",null,null,1318066.6263571011,0,{"$f":"+P69+U69-AK69","v":-44210.090624935459},{"$f":"+N69-AL69","v":-4553.5124047731679},{"$f":"+AM69/(U69+P69)","v":-3.4705706164568313E-2},"NOR 24 pupils lower in 19/20"]
["St Peter's Church of England Aided Junior School",3534,681215.687775,47463.909494773485,0,51939.612307692274,12810.625000000024,0,110000,0,3692,0,{"$f":"SUM(C70:L70)","v":907121.83457746578},-5911.1572899132234,0,901210.67728755251,0,901210.67728755251,-17529.101999999999,883681.57528755255,0,null,null,null,null,null,0,883681.57528755255,249,3619.3199891066365,0,null,null,"8313534",null,null,881137.05516495148,0,20073.622122601024,-5911.1572899132234,2.2274061580160421E-2]
["St Werburgh's Church of England VA Primary School",3532,864514.68809999991,41210.228536977462,0,40167.154999999999,1199.4540740740742,0,110000,0,5479,0,1062570.5257110514,-7753.9180715801313,0,1054816.6076394713,0,1054816.6076394713,-22245.768,1032570.8396394713,10882,null,null,null,null,null,0,{"$f":"SUM(T71:AA71)","v":1043452.8396394713},316,3338.0272393654154,0,null,null,"8313532",null,null,1027554.0975395786,-5139.0200058991441,38144.510099892737,-2614.8980656809872,3.5792962312658973E-2]
["Village Primary School",3546,1701671.3164499998,421128.45194805186,0,131176.72193018469,93461.696616541376,0,110000,0,14988.229999999998,0,2472426.4169447781,0,0,2472426.4169447781,0,2472426.4169447781,0,2472426.4169447781,6600,null,null,null,null,null,0,2479026.4169447781,622,3974.9620851202221,0,null,null,"8313546",null,null,2483337.4605332366,9876.2496545948088,-4311.0435884585604,-9876.2496545948088,-1.7390067161009166E-3]
["Walter Evans Church of England Aided Primary School",3530,1014984.0167249999,21233.852777777782,0,35179.162411575642,3598.2903785488993,0,110000,0,4978,0,1189973.3222929023,-1067.2174736898294,0,1188906.1048192123,35393.895180787658,1224300,0,1224300,7178,null,null,null,null,null,0,1231478,371,3204.5986652808956,35393.895180787658,null,null,"8313530",null,null,1147531.9448272176,-1404.1210528513707,48552.159991994733,336.9035791615413,4.0592596955657541E-2]
["Wren Park Primary School",2459,1069700.1362249998,33435.644025974034,0,49700.498749999999,35392.61175149693,0,110000,0,19321,0,1317549.8907524708,0,0,1317549.8907524708,0,1317549.8907524708,-27525.617999999999,1290024.2727524708,5789,null,null,null,null,null,0,1295813.2727524708,391,3369.6928152237106,0,null,null,"8312459",null,null,1291828.2058598232,-2143.2568561930184,31510.684892647667,2143.2568561930184,2.3811500676693787E-2]
["Wyndham Primary Academy",2007,1214697.8528999998,346353.73399771238,0,70775.544000000111,36236.341253263599,0,110000,0,3638.6499999999996,0,{"$f":"SUM(C75:L75)","v":1781702.122150976},87663.500500407303,0,{"$f":"SUM(M75:O75)","v":1869365.6226513833},{"$f":"AE75","v":0},{"$f":"P75+Q75","v":1869365.6226513833},0,{"$f":"R75+S75","v":1869365.6226513833},20027,null,null,null,null,null,0,{"$f":"SUM(T75:AA75)","v":1889392.6226513833},444,{"$f":"P75/AC75","v":4210.2829338995116},{"$f":"IF(AD75<$AE$1,((AC75*$AE$1)-(P75)),0)","v":0},null,null,"8312007",null,null,1876176.6326228892,77041.576175060589,{"$f":"+P75+U75-AK75","v":13215.990028494038},{"$f":"+N75-AL75","v":10621.924325346714},{"$f":"+AM75/(U75+P75)","v":6.9948352026208555E-3}]
["Zaytouna",4000,733196.00129999989,144005.98675968242,0,47258.934104046253,67510.917226890713,15287.976000000133,110000,0,17047,0,1134306.8153906194,38164.034841221524,0,1172470.850231841,0,1172470.850231841,0,1172470.850231841,2200,null,null,null,null,null,0,{"$f":"SUM(T76:AA76)","v":1174670.850231841},268,4374.8912322083615,0,null,null,"8314000",null,null,1214367.3181144912,34783.929133939557,-39696.467882650206,3380.1057072819676,-3.3793694527122595E-2]
[]
["Total Primary","Total Primary",{"$f":"SUM(C5:C77)","v":64104676.057848781},10856404.298988737,0,4706986.5952873714,2161166.7548158895,276818.96888321143,7873799.846994536,0,982450.12,324471,91286773.642818511,360314.50923554227,0,91647088.152054086,48881.923021572176,91695970.075075656,-957447.99899999984,90738522.076075628,586879.80000000005,0,0,0,0,0,0,91325401.876075625,23431.733333299999,null,{"$f":"SUM(AE5:AE77)","v":48881.923021572176},null,null,null,null,null,{"$f":"SUM(AK5:AK77)","v":90657491.971429348},{"$f":"SUM(AL5:AL77)","v":556013.64213357773},{"$f":"SUM(AM5:AM77)","v":1576475.9806247507},{"$f":"SUM(AN5:AN77)","v":-195699.13289803569}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Chellaston Academy",5402,5725846.9533562493,252198.64472569383,0,294321.65465183603,6996.3110119047597,0,110000,0,43417,0,{"$f":"SUM(C80:L80)","v":6432780.5637456831},0,0,{"$f":"SUM(M80:O80)","v":6432780.5637456831},{"$f":"AE80","v":0},{"$f":"P80+Q80","v":6432780.5637456831},0,{"$f":"R80+S80","v":6432780.5637456831},null,null,null,null,null,null,null,{"$f":"SUM(T80:AA80)","v":6432780.5637456831},1414.4166666666667,{"$f":"P80/AC80","v":4548.0095896393204},{"$f":"IF(AD80<$AE$2,((AC80*$AE$2)-(P80)),0)","v":0},null,null,"8315402",null,null,6049749.4603094105,0,{"$f":"+P80+U80-AK80","v":383031.10343627259},{"$f":"+N80-AL80","v":0},{"$f":"+AM80/(U80+P80)","v":5.954362963894435E-2}]
["da Vinci Community College",4007,2343917.4548999998,578674.63558875234,0,274111.92919845995,28939.574999999972,0,110000,0,28431,23560,3387634.5946872123,-4752.8436284248328,0,3382881.7510587876,0,3382881.7510587876,0,3382881.7510587876,null,null,null,null,null,null,null,3382881.7510587876,580,5832.5547432048061,0,null,null,"8314608",null,null,3217538.8164176033,-14455.792910659027,165342.93464118429,9702.9492822341945,4.8876356552940287E-2]
["Derby Cathedral School",4004,1074026.2651032095,149226.52359437756,0,60154.617473708662,4635.0916164658493,0,110000,0,14329.03,0,{"$f":"SUM(C82:L82)","v":1412371.5277877618},95020.362372015836,0,1507391.8901597776,0,1507391.8901597776,0,1507391.8901597776,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(SUM(T82:AA82)),0,SUM(T82:AA82))","v":1507391.8901597776},279.16666580000003,5399.6127576338213,0,null,null,8319999,null,null,598691.77886906452,0,908700.11129071307,95020.362372015836,0.60282937517621538]
["Derby Moor Community Sports College",4178,5244196.45995,947131.20846635359,0,502418.89033953095,46963.345394736825,0,110000,0,31414,0,6882123.904150622,-4825.9453006173871,0,6877297.9588500047,0,6877297.9588500047,0,6877297.9588500047,null,null,null,null,null,null,null,6877297.9588500047,1295,5310.6547944787681,0,null,null,"8314178",null,null,6725606.1606866969,-73764.923134420824,151691.79816330783,68938.977833803438,2.2056889067617647E-2]
["Lees Brook Community Sports College",4006,4326594.9856499992,524626.08481590357,0,398104.67048158101,20690.49812558576,0,110000,0,27072,0,5407088.2390730698,-40314.253429770266,0,5366773.9856432993,0,5366773.9856432993,0,5366773.9856432993,null,null,null,null,null,null,null,5366773.9856432993,1068,5025.0692749469099,0,null,null,"8314181",null,null,5108166.1653694957,-43823.233760428389,258607.82027380355,3508.9803306581234,4.8186828989930902E-2]
["Littleover Community School",4182,5964546.0246749995,263503.02191472903,0,356864.50123724208,46918.341082368905,0,110000,0,144299,0,6886130.8889093399,0,0,6886130.8889093399,0,6886130.8889093399,-87109.678,6799021.2109093396,null,null,null,null,null,null,null,6799021.2109093396,1471,4681.2582521477498,0,null,null,"8314182",null,null,6659023.8176171882,0,227107.0712921517,0,3.2980359356503904E-2]
["Merrill College",4001,3042911.3998499997,927912.80639153859,0,420298.19050339429,90051.33710106388,98290.080000000467,110000,0,48790,361154,5099407.8138459967,0,0,5099407.8138459967,0,5099407.8138459967,0,5099407.8138459967,null,null,null,null,null,null,null,5099407.8138459967,756,6745.2484310132231,0,null,null,"8314001",null,null,4587969.0215293653,-46070.813153703159,511438.79231663141,46070.813153703159,0.10029376174385667]
["Murray Park School",5406,3654377.48025,589154.56146198418,0,392306.10020685813,43005.127166666614,0,110000,0,25335,0,4814178.2690855097,-29362.694222927363,0,4784815.5748625826,0,4784815.5748625826,-53651.508000000002,4731164.0668625822,null,null,null,null,null,null,null,4731164.0668625822,906,5281.2533938880606,0,null,null,"8315406",null,null,4436670.5726610739,-76974.816215458224,348145.00220150873,47612.121992530861,7.2760380573603872E-2]
["Noel Baker Community School and Language College",4005,4421012.6593500003,892010.98634020542,0,394376.21498669166,15186.639357798233,0,110000,0,27839,419920,6280345.5000346946,-33915.754251156635,0,6246429.7457835376,0,6246429.7457835376,0,6246429.7457835376,null,null,null,null,null,null,null,6246429.7457835376,1092,5720.1737598750342,0,null,null,"8315407",null,null,6509723.679547823,-45839.133417270743,-263293.93376428541,11923.379166114108,-4.215110782955879E-2,"NOR 88 pupils lower in 19/20"]
["Saint Benedict Catholic Voluntary Academy",4607,4780086.4466249999,854430.68444994627,0,439770.90050934616,60635.299999999945,0,110000,0,28349,0,6273272.3315842925,-11850.583569633947,0,6261421.7480146587,0,6261421.7480146587,0,6261421.7480146587,null,null,null,null,null,null,null,6261421.7480146587,1181,5301.7965690217261,0,null,null,"8314607",null,null,6030229.2057446903,-62487.949828453922,231192.54226996843,50637.366258819973,3.6923330127582261E-2]
["City of Derby Academy",4008,3681947.6720249997,792710.75030452362,0,507063.42529177852,186040.12499999942,0,110000,0,39981,0,5317742.9726213012,-11677.027828182599,0,5306065.9447931182,0,5306065.9447931182,0,5306065.9447931182,null,null,null,null,null,null,null,5306065.9447931182,911,5824.4412127257056,0,null,null,"8314002",null,null,4949770.2970471457,-13025.687877614675,356295.6477459725,1348.6600494320755,6.7148740979295227E-2]
["West Park School",5412,5362419.7289249999,530126.9664473685,0,361496.76944390649,11024.600000000002,0,110000,0,27328,0,6402396.0648162747,0,0,6402396.0648162747,0,6402396.0648162747,0,6402396.0648162747,null,null,null,null,null,null,null,6402396.0648162747,1326,4828.3529900575222,0,null,null,"8315412",null,null,6130888.9548347974,-51169.824942933832,271507.10998147726,51169.824942933832,4.2407109343565508E-2]
["Allestree Woodlands School",5414,4483208.1755999997,393544.24044550816,0,301850.12845449866,9646.524999999996,0,110000,0,31414,0,5329663.0695000067,-14332.106654677613,0,5315330.9628453292,0,5315330.9628453292,0,5315330.9628453292,null,null,null,null,null,null,null,5315330.9628453292,1106,4805.9050296974046,0,null,null,"8315414",null,null,5081502.5434119282,-27272.344702173374,233828.41943340097,12940.238047495761,4.3991318897710026E-2]
["Derby Manufacturing UTC",4003,720740.96325000003,111334.15130597015,0,67644.256329114025,0,0,110000,0,26817,0,1036536.3708850842,-3372.4423364812128,0,1033163.928548603,0,1033163.928548603,0,1033163.928548603,null,null,null,null,null,null,null,1033163.928548603,165,6261.5995669612303,0,null,null,"8316905",null,null,818788.74349853373,0,214375.18505006924,-3372.4423364812128,0.20749387306932524]
["Landau Forte College (Fox Street)",6905,3429472.717125,563830.1825,0,214514.97549771733,8268.4500000000044,0,110000,0,47249,0,{"$f":"SUM(C94:L94)","v":4373335.3251227178},-9498.6638070055233,0,4363836.6613157121,0,4363836.6613157121,0,4363836.6613157121,null,null,null,null,null,null,null,{"$f":"SUM(T94:AA94)","v":4363836.6613157121},847,5152.1093994282319,0,null,null,"8316905",null,null,4220546.8600140493,-20261.358420949182,143289.80130166281,10762.694613943659,3.2835738920269399E-2]
[]
["Total Secondary","Total Secondary",{"$f":"SUM(C80:C95)","v":58255305.386634454},8370415.448752855,0,4985297.2246056637,579001.26585659012,98290.080000000467,1650000,0,592064.03,804634,75335007.435849562,-68881.95265686154,0,75266125.483192712,{"$f":"SUM(Q80:Q95)","v":0},{"$f":"SUM(R80:R95)","v":75266125.483192712},-140761.18599999999,75125364.297192708,0,0,0,0,0,0,0,75125364.297192708,14397.583332466667,null,0,null,null,null,null,null,{"$f":"SUM(AK80:AK95)","v":71124866.07755886},{"$f":"SUM(AL80:AL95)","v":-475145.87836406543},{"$f":"SUM(AM80:AM95)","v":4141259.4056338388},{"$f":"SUM(AN80:AN95)","v":406263.92570720374}]
[]
["The Bemrose School",4177,3873828.5580749996,985162.45701523707,0,615257.25800420658,206310.28551436815,169167.51199999952,110000,0,22475,0,{"$f":"SUM(C98:L98)","v":5982201.0706088096},15993.902589244768,0,{"$f":"SUM(M98:O98)","v":5998194.9731980544},{"$f":"AE98","v":0},{"$f":"P98+Q98","v":5998194.9731980544},-65843.487999999998,{"$f":"R98+S98","v":5932351.4851980545},12734,null,null,null,null,null,null,{"$f":"IF(ISERROR(SUM(T98:AA98)),0,SUM(T98:AA98))","v":5945085.4851980545},1056,{"$f":"P98/AC98","v":5680.1088761345209},{"$f":"IF(AD98<$AE$3,((AC98*$AE$3)-(P98)),0)","v":0},null,null,"8314177",null,null,5803605.1169164218,95521.771497829817,{"$f":"+P98+U98-AK98","v":207323.85628163256},{"$f":"+N98-AL98","v":-79527.868908585049},{"$f":"+AM98/(U98+P98)","v":3.4491150570246709E-2}]
[]
["Total All Through School","Total All Through",{"$f":"C98","v":3873828.5580749996},{"$f":"D98","v":985162.45701523707},0,615257.25800420658,206310.28551436815,169167.51199999952,110000,0,22475,0,5982201.0706088096,15993.902589244768,0,5998194.9731980544,{"$f":"Q98","v":0},5998194.9731980544,-65843.487999999998,5932351.4851980545,12734,0,0,0,0,0,0,5945085.4851980545,1056,null,0,null,null,null,null,null,{"$f":"AK98","v":5803605.1169164218},{"$f":"AL98","v":95521.771497829817},{"$f":"AM98","v":207323.85628163256},{"$f":"AN98","v":-79527.868908585049}]
[]
[null,"ALL",{"$f":"SUM(C96+C78+C100)","v":126233810.00255823},20211982.20475683,0,10307541.077897243,2946478.3061868479,544276.56088321144,9633799.846994536,0,1596989.15,1129105,172603982.14927685,307426.45916792552,0,{"$f":"P78+P96+P100","v":172911408.60844487},{"$f":"Q78+Q96+Q100","v":48881.923021572176},{"$f":"R78+R96+R100","v":172960290.53146642},-1164052.6729999997,171796237.85846639,599613.80000000005,0,0,0,0,0,0,172395851.65846637,38885.316665766666,null,48881.923021572176,null,null,null,null,null,{"$f":"AK100+AK96+AK78","v":167585963.16590464},{"$f":"AL100+AL96+AL78","v":176389.53526734211},{"$f":"AM100+AM96+AM78","v":5925059.2425402217},{"$f":"AN100+AN96+AN78","v":131036.923900583}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget",172082417.67535397,null,null,null,null,null,null,null,null,null,173851729.99879119,"APT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S102","v":-1164052.6729999997},"de-delegation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R102-R104","v":877872.85611245036},null,null,null,null,null,null,null,null,null,{"$f":"-10*29166","v":-291660},"growth"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB102-AB104-AB105-AB106","v":-165.66732481936924},"balance - added to growth"]
[]
["Summary Totals 2019-20","Primary",{"$f":"C78","v":64104676.057848781},10856404.298988737,0,4706986.5952873714,2161166.7548158895,276818.96888321143,7873799.846994536,0,982450.12,324471,91286773.642818511,360314.50923554227,0,91647088.152054086,{"$f":"Q78","v":48881.923021572176},{"$f":"R78","v":91695970.075075656},-957447.99899999984,90738522.076075628,586879.80000000005,0,0,0,0,0,0,91325401.876075625,null,null,null,null,null,null,null,null,{"$f":"AK78","v":90657491.971429348},{"$f":"AL78","v":556013.64213357773}]
[null,"Secondary",{"$f":"C96","v":58255305.386634454},8370415.448752855,0,4985297.2246056637,579001.26585659012,98290.080000000467,1650000,0,592064.03,804634,75335007.435849562,-68881.95265686154,0,75266125.483192712,{"$f":"Q96","v":0},{"$f":"R96","v":75266125.483192712},-140761.18599999999,75125364.297192708,0,0,0,0,0,0,0,75125364.297192708,null,null,null,null,null,null,null,null,{"$f":"AK96","v":71124866.07755886},{"$f":"AL96","v":-475145.87836406543}]
[null,"All Through",{"$f":"C100","v":3873828.5580749996},985162.45701523707,0,615257.25800420658,206310.28551436815,169167.51199999952,110000,0,22475,0,5982201.0706088096,15993.902589244768,0,5998194.9731980544,{"$f":"Q100","v":0},{"$f":"R100","v":5998194.9731980544},-65843.487999999998,5932351.4851980545,12734,0,0,0,0,0,0,5945085.4851980545,null,null,null,null,null,null,null,null,{"$f":"AK100","v":5803605.1169164218},{"$f":"AL100","v":95521.771497829817}]
[null,"ALL School Block",{"$f":"SUM(C109:C111)","v":126233810.00255823},{"$f":"SUM(D109:D111)","v":20211982.20475683},0,10307541.077897243,2946478.3061868479,544276.56088321144,9633799.846994536,0,1596989.15,1129105,172603982.14927685,307426.45916792552,0,172911408.60844487,{"$f":"SUM(Q109:Q111)","v":48881.923021572176},{"$f":"SUM(R109:R111)","v":172960290.53146642},-1164052.6729999997,171796237.85846639,599613.80000000005,0,0,0,0,0,0,172395851.65846637,null,null,null,null,null,null,null,null,{"$f":"SUM(AK109:AK111)","v":167585963.16590464},{"$f":"SUM(AL109:AL111)","v":176389.53526734211}]
[]
["Final APT 2018-19","Primary",62124739.968750015,10312130.956327505,0,4908121.4111008588,2060540.8160613291,492251.32961597567,7887000,0,1150658.2250000001,315021,89250463.706855714,556013.35069155262,0,89806477.057547227,0,0,-1282479.1064999998,88523997.951047257,851014.89,0,0,0,0,null,null,{"$f":"SUM(T114:AA114)","v":89375012.841047257},null,null,null,null,null,null,null,null,86297432.495992512,174374.01894925314]
[null,"Secondary",55194401.039999999,8041242.1337504871,0,4841326.7708876785,558349.34461809788,21755.999999999643,1604166.6666666667,0,545341,793429,71600011.955922931,-475145.87836406543,0,71124866.07755886,0,0,-133489.59400000001,70991376.483558863,0,0,0,0,0,null,null,{"$f":"SUM(T115:AA115)","v":70991376.483558863},null,null,null,null,null,null,null,null,65898450.614636809,45461.883070203941]
[null,"All Through",3621891.8291166658,922494.48306410364,0,612827.63070642762,206829.80330062492,180959.31923076956,110000,0,21560,0,5676563.0654185917,95521.771497829817,0,5772084.8369164215,0,0,-61865.453249999977,5710219.3836664213,0,0,0,0,0,null,null,{"$f":"SUM(T116:AA116)","v":5710219.3836664213},null,null,null,null,null,null,null,null,5780827.7638293291,223804.44430701435]
[null,"ALL School Block",{"$f":"SUM(C114:C116)","v":120941032.83786669},{"$f":"SUM(D114:D116)","v":19275867.573142096},0,10362275.812694965,2825719.9639800517,694966.64884674491,9601166.666666666,0,1717559.2250000001,1108450,166527038.72819725,176389.24382531701,0,166703427.9720225,{"$f":"SUM(Q114:Q116)","v":0},0,-1477834.1537499998,165225593.81827256,851014.89,0,0,0,0,0,0,166076608.70827255,null,null,null,null,null,null,null,null,{"$f":"SUM(AK114:AK116)","v":157976710.87445864},{"$f":"SUM(AL114:AL116)","v":443640.34632647142}]
[]
["Difference between 2019/20 and 2018/19","Primary",{"$f":"C109-C114","v":1979936.0890987664},{"$f":"D109-D114","v":544273.34266123176},0,-201134.8158134874,100625.93875456043,-215432.36073276424,-13200.153005464002,0,-168208.1050000001,9450,2036309.9359627962,-195698.84145601036,0,1840611.0945068598,48881.923021572176,91695970.075075656,325031.10749999993,2214524.1250283718,-264135.08999999997,0,0,0,0,0,0,1950389.0350283682,null,null,null,null,null,null,null,null,{"$f":"AK109-AK114","v":4360059.4754368365},381639.62318432459]
[null,"Secondary",{"$f":"C110-C115","v":3060904.346634455},329173.31500236783,0,143970.45371798519,20651.921238492243,76534.080000000831,45833.333333333256,0,46723.030000000028,11205,3734995.4799266309,406263.92570720392,0,4141259.4056338519,0,75266125.483192712,-7271.5919999999751,4133987.8136338443,0,0,0,0,0,0,0,4133987.8136338443,null,null,null,null,null,null,null,null,5226415.4629220515,-520607.76143426937]
[null,"All Through",{"$f":"C111-C116","v":251936.72895833384},62667.973951133434,0,2429.6272977789631,-519.51778625676525,-11791.807230770035,0,0,915,0,305638.00519021787,-79527.868908585049,0,226110.13628163282,0,5998194.9731980544,-3978.0347500000207,222132.10153163318,12734,0,0,0,0,0,0,234866.10153163318,null,null,null,null,null,null,null,null,22777.35308709275,-128282.67280918453]
[null,"ALL School Block",{"$f":"SUM(C119:C121)","v":5292777.1646915553},{"$f":"SUM(D119:D121)","v":936114.63161473302},0,-54734.734797723242,120758.3422067959,-150690.08796353344,32633.180327869253,0,-120570.07500000007,20655,6076943.4210796449,131037.21534260851,0,6207980.6364223445,{"$f":"SUM(Q119:Q121)","v":48881.923021572176},{"$f":"SUM(R119:R121)","v":172960290.53146642},313781.48074999999,6570644.0401938492,-251401.08999999997,0,0,0,0,0,0,6319242.9501938457,null,null,null,null,null,null,null,null,{"$f":"SUM(AK119:AK121)","v":9609252.2914459817},{"$f":"SUM(AL119:AL121)","v":-267250.81105912931}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"ok"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERS","TA Hours"]
[]
["Ashgate Nursery",1014,null,null,null,null,null,null,null,null,11986,null,{"$f":"SUM(C130:L130)","v":11986},null,null,{"$f":"SUM(M130:O130)","v":11986},null,null,null,{"$f":"SUM(P130+S130)","v":11986},null,null,null,null,null,251753.85778633872,null,{"$f":"SUM(T130:AA130)","v":263739.85778633872}]
["Castle Nursery",1017,null,null,null,null,null,null,null,null,0,null,0,null,null,0,null,null,null,0,null,null,null,null,null,-6.9637239414525303E-3,null,-6.9637239414525303E-3]
["Central Nursery",1006,null,null,null,null,null,null,null,null,14498,null,14498,null,null,14498,null,null,null,14498,null,null,null,null,null,271635.37680151127,null,286133.37680151127]
["Harrington Nursery School",1008,null,null,null,null,null,null,null,null,5801,null,5801,null,null,5801,null,null,null,5801,null,null,null,null,null,387772.07510856714,null,393573.07510856714]
["Lord Street Nursery",1005,null,null,null,null,null,null,null,null,15606,null,15606,null,null,15606,null,null,null,15606,null,null,null,null,null,437385.6920435878,null,452991.6920435878]
["Stonehill Nursery",1010,null,null,null,null,null,null,null,null,5519,null,5519,null,null,5519,null,null,null,5519,null,null,null,null,null,290418.31010234449,null,295937.31010234449]
["Walbrook Nursery",1009,null,null,null,null,null,null,null,null,10203,null,10203,null,null,10203,null,null,null,10203,null,null,null,null,null,381335.52653131599,null,391538.52653131599]
["Whitecross Nursery",1015,null,null,null,null,null,null,null,null,7334,null,7334,null,null,7334,null,null,null,7334,null,null,null,null,null,344176.05785120092,null,351510.05785120092]
["Nursery",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K130:K137)","v":70947},null,{"$f":"SUM(M130:M137)","v":70947},null,null,70947,null,null,null,{"$f":"SUM(T130:T137)","v":70947},null,{"$f":"SUM(V130:V137)","v":0},{"$f":"SUM(W130:W137)","v":0},null,null,{"$f":"SUM(Z130:Z137)","v":2364476.8892611424},null,{"$f":"SUM(AB130:AB137)","v":2435423.8892611424}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total ALL","Total ALL",null,null,{"$f":"V138+W138","v":0},"High Needs"]
[null,null,{"$f":"C102","v":126233810.00255823},20211982.20475683,0,10307541.077897243,2946478.3061868479,544276.56088321144,9633799.846994536,0,{"$f":"K102+K138","v":1667936.15},1129105,172674929.14927685,307426.45916792552,0,172982355.60844487,null,{"$f":"R102+R138","v":172960290.53146642},-1164052.6729999997,171867184.85846639,599613.80000000005,0,0,0,0,2364476.8892611424,0,174831275.54772753]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,null,16,17,18,19,20,21,22,23,24,25,26,null,27,null,28,29,30,31,32,33,34,35,36]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1008,"Harrington Nursery School"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1005,"Lord Street Nursery"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1006,"Central Nursery"]
["Alvaston Infant and Nursery School",2443,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1010,"Stonehill Nursery"]
["Arboretum Primary School",2629]
["Ashgate Nursery",1014]
["Asterdale Primary School",2464]
["Beaufort Community Primary School",2004]
["Becket Primary School",2405]
["Bemrose",4177]
["Bishop Lonsdale Church of England (Aided) Primary School",2011]
["Borrow Wood Primary School",5201]
["Wyndham Primary Academy",2007]
["Brackensdale Infant School",2433]
["Breadsall Hill Top Primary School",2447]
["Brookfield Primary School",2512]
["Carlyle Infant School",2456]
["Cavendish Close Infant School",2449]
["Central Nursery",1006]
["Chaddesden Park Primary School",2467]
["Cherry Tree Hill Primary School",2451]
["Derwent Community School",2619]
["Firs Estate Primary School - converts to an Academy Jan 2018",2518]
["Grampian Primary School /Academy",2010]
["Griffe Field Primary School",2002]
["Hardwick Primary School",3544]
["Harrington Nursery",1008]
["Homefields Primary",2006]
["Lakeside Community Primary School",2434]
["Lord St Nursery",1005]
["Meadow Farm Community Primary School",2452]
["Osmaston Primary School",2420]
["Oakwood Infant School",2473]
["Parkview Primary School",2003]
["Ravensdale Infant and Nursery School",2462]
["Redwood Primary School",2505]
["Reigate Primary School",2000]
["Roe Farm Primary School",2001]
["Rosehill Infant and Nursery School",2429]
["Shelton Infant School",2444]
["Cotton's Farm Primary School",2430]
["St Alban's Catholic Primary School",3543]
["St Chad's Church of England (Controlled) Nursery and Infant School",3158]
["St James' Church of England (Aided) Infant School and Nursery",3526]
["St Mary's Catholic Primary School",3528]
["Stonehill Nursery",1010]
["Village Primary School",3546]
["Walbrook Nursery",1009]
["Walter Evans Church of England (Aided) Primary School",3530]
["Whitecross Nursery",1015]
[]
["Ace Nursery",206189]
["Alvaston Achievers","EY545705"]
["An-Noor Nursery","EY362920"]
["Becket Sure Start Children's Centre","EY380753"]
["Best Start Sinfin","EY467568"]
["Bizzy Kidz","EY450983"]
["Boulton Lane Park Pre-School Playgroup",206124]
["Bramble Brook Pre-School  Playgroup","EY282068"]
["Busy Bees Pre-School",206126]
["Busy Bees-Derby, Heatherton",206111]
["Carlton Private Day Nursery",206091]
["Childcare @ St James Centre","EY396374"]
["Chuckles Pre-School Playgroup",206128]
["Derby City Childminding Network - AR",205999]
["Derby City Childminding Network - ALB","EY398922"]
["Derby City Childminding Network - AJH",205921]
["Derby City Childminding Network - AMD","EY491735"]
["Derby City Childminding Network - AM","EY000013"]
["Derby City Childminding Network - AN","EY543687"]
["Derby City Childminding Network - AP","EY536395"]
["Derby City Childminding Network - CR","EY542496"]
["Derby City Childminding Network - CM","EY421552"]
["Derby City Childminding Network - CLHP","EY251518"]
["Derby City Childminding Network - CAB",205852]
["Derby City Childminding Network - CEO","EY412756"]
["Derby City Childminding Network - CM","EY438525"]
["Derby City Childminding Network - DS","EY294474"]
["Derby City Childminding Network - DG",205919]
["Derby City Childminding Network - ER","EY475575"]
["Derby City Childminding Network - ELS","EY455065"]
["Derby City Childminding Network - FM","EY401536"]
["Derby City Childminding Network - HB","EY316120"]
["Derby City Childminding Network - HMS",205849]
["Derby City Childminding Network - HGS","EY407775"]
["Derby City Childminding Network - NJ",205980]
["Derby City Childminding Network - JLK","EY477127"]
["Derby City Childminding Network - JEA","EY240000"]
["Derby City Childminding Network - JMS","EY369088"]
["Derby City Childminding Network - JM","EY462623"]
["Derby City Childminding Network - JMC","EY264853"]
["Derby City Childminding Network - JD",205881]
["Derby City Childminding Network - JC","EY500987"]
["Derby City Childminding Network - JCH",205922]
["Derby City Childminding Network - JES","EY368441"]
["Derby City Childminding Network - KJD","EY405755"]
["Derby City Childminding Network - LB","EY448130"]
["Derby City Childminding Network - LM",306845]
["Derby City Childminding Network - LS","EY546840"]
["Derby City Childminding Network - LD",205878]
["Derby City Childminding Network - LMG",260849]
["Derby City Childminding Network - MEH","EY340934"]
["Derby City Childminding Network - MM","EY357686"]
["Derby City Childminding Network - MEK","EY460509"]
["Derby City Childminding Network - NS","EY428424"]
["Derby City Childminding Network - NJ","EY396733"]
["Derby City Childminding Network - PC","EY453657"]
["Derby City Childminding Network - REE","EY484039"]
["Derby City Childminding Network - RGB","EY487257"]
["Derby City Childminding Network - RH","EY552896"]
["Derby City Childminding Network - RLB","EY343478"]
["Derby City Childminding Network - RW","EY447118"]
["Derby City Childminding Network - RAC","EY393682"]
["Derby City Childminding Network - RJF","EY395288"]
["Derby City Childminding Network - RSW","EY278371"]
["Derby City Childminding Network - RZ","EY541336"]
["Derby City Childminding Network - RP","EY268223"]
["Derby City Childminding Network - RS",206031]
["Derby City Childminding Network - SAF","EY406938"]
["Derby City Childminding Network - SM","EY546157"]
["Derby City Childminding Network - SU","EY299821"]
["Derby City Childminding Network - SHC",260848]
["Derby City Childminding Network - SM",205978]
["Derby City Childminding Network - SJJ","EY480166"]
["Derby City Childminding Network - ST",206043]
["Derby City Childminding Network - SLB","EY505502"]
["Derby City Childminding Network - SJB","EY252328"]
["Derby City Childminding Network - STM","EY435150"]
["Derby City Childminding Network - TLA","EY299849"]
["Derby City Childminding Network - VSu","EY547709"]
["Derby City Childminding Network - VSm",206020]
["Derby City Childminding Network - VE",205892]
["Derby City Childminding Network - WJW","EY318345"]
["Derby City Childminding Network - WLAW","EY464682"]
["Derby City Childminding Network - YW","EY414019"]
["Derby City Childminding Network - ZH","EY458078"]
["Derby City Childminding Network - ZB","EY350863"]
["Derby High School","EY240925"]
["Derby Montessori","EY476012"]
["Derwent Stepping Stones At Brackensdale","EY460372"]
["Derwent Stepping Stones- St Marks Rd","EY330097"]
["Diamond Day PDN","EY421215"]
["Emmanuel School","EY345674"]
["Field Lane Playgroup Ltd","EY307423"]
["First Friends Private Day Nursery",206106]
["First Steps Early Years Centre","EY539483"]
["Fun Time Nursery Limited","EY478943"]
["Heatherton Pre-School","EY406182"]
["Homelands Early Years Centre","EY539486"]
["Incredible Kids","EY477956"]
["King George V Pre-School",206134]
["Kingfisher Day Nurser Pre-School And A","EY285337"]
["Kingfisher Day Nursery (2)","EY371448"]
["La Petite Academy",206109]
["Leapfrog Day Nursery(1)",206110]
["Leapfrogs Pre School",206135]
["Little Acorns Nursery",509195]
["Little Owls Playgroup","EY492973"]
["Little Poppies Pre-School ( Royal British","EY371611"]
["Little Scholars Private Day Nursery(1) Sunnyhill","EY550368"]
["Little Scholars Private Day Nursery(2) Littleover",509197]
["Little Angels Playschool CIC ","EY471706"]
["Marble Hall Little Angels Day Nursery","EY544417"]
["Mary Poppins Day Nursery",206117]
["Mickleover Methodist Playgroup",206141]
["Oak House Nursery","EY304261"]
["Oaktree Day Nursery",258404]
["Orchard Day Nursery And Nursery Scho",258405]
["Orchard Nursery School(1)",258406]
["Park Playgroup (the)",206160]
["Play & Learn","EY284120"]
["Playcorner Nursery","EY474393"]
["Playdays Opportunity Group",206146]
["Positive Steps Childcare","EY370198"]
["Riverside Day Nursery - Asquith Court","EY283239"]
["Rosehill Early Years Centre","EY539485"]
["Royal School For The Deaf",113044]
["Rydale Childrens Centre P D N","EY370254"]
["Scallywags Nursery","EY481412"]
["Shelton Lock Pre-School","EY541492"]
["Shining Stars Day Nursery","EY500690"]
["Silver Trees Private Day Nursery","EY282326"]
["Sinfin Community Childcare","EY279508"]
["Sinfin Community Childcare at SCILLS Community Centre","EY456892"]
["St Andrew's Pre-School Playgroup","EY541153"]
["St Edmunds Pre-School And Playgroup","EY535976"]
["St Joseph's R. C. Pre-School",206154]
["St Paul's Church Hall Pre-School","EY395637"]
["Sunny Days Nursery","EY484523"]
["The Cottage Private Day Nursery Uttoxeter Road","EY100960"]
["The Cottage Private Day Nursery(3)",206103]
["The Faraway Tree Day Nursery","EY495633"]
["The Orchard Garden Private Day Nurser","EY103452"]
["Tiny Tots Nursery","EY497405"]
["Treetops Private Day Nursery",258424]
["White House Day Nursery Alvaston","EY452684"]
["White House Kids Club","EY544723"]
["Whitehouse Day Nursery Limited","EY431769"]
["Woodlands Private Day Nursery",509204]
["Littlesteps Pre- School","EY385725"]
["Schools Out Club (Derby) Ltd - Allestree School's Out Club","EY493996"]
["Tiny Tots At Boulton Children's Centre","EY495143"]

{"sheet":"2019-20 Nursery Budget","index":7,"n_rows":285,"n_cols":38,"rows_kept":285,"cut":false,"hidden":true,"merged":[[0,34,0,37],[61,16,61,21],[1,26,1,29],[1,30,1,33],[1,34,1,37],[253,19,253,22],[0,9,0,12],[0,16,0,19],[0,26,0,29],[0,30,0,33]]}
[null,null,null,null,null,null,null,null,null,"Standalone Costs",null,null,null,null,null,null,"Deprivation",null,null,null,null,null,null,null,null,null,{"$f":"R2","v":0.6},null,null,null,{"$f":"S2","v":0.2},null,null,null,{"$f":"T2","v":0.2}]
[null,null,null,null,null,null,null,null,null,100000,1.3399999999999999,null,null,null,4.2300000000000004,null,0,0.6,0.2,0.2,null,null,null,null,null,null,"IMD 20% Most Deprived",null,null,null,"IMD 20% to 40% Most Deprived",null,null,null,"EAL"]
["School","Cost Centre","Setting Type","OFSTED ID","Summer","Autumn","Spring","Total Forecast Hours",null,"Standalone Lump Sum","Standalone Supplement","Business Rates (NNDR)","Total",null,"Base Costs",null,"FSM","IMD 20% Most Deprived","IMD 20% to 40% Deprived","EAL",null,"Total Deprivation",null,"Grand Total",null,null,"Summer","Autumn","Spring","Total","Summer","Autumn","Spring","Total","Summer","Autumn","Spring","Total"]
["Alvaston Infant and Nursery School","E200201","M",2443,9360,11925,8100,29385,null,0,0,0,{"$f":"SUM(J4:L4)","v":0},null,124298.55000000002,null,0,4518,3339,617,null,8474,null,{"$f":"V4+O4+M4","v":132772.55000000002},null,null,{"$f":"VLOOKUP($D4,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":1532.3312547550147},{"$f":"VLOOKUP($D4,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":3157.1806230046714},{"$f":"VLOOKUP($D4,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":2840.4881222403142},{"$f":"SUM(AA4:AC4)","v":7530},{"$f":"VLOOKUP($D4,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":6777.0309143566656},{"$f":"VLOOKUP($D4,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":5134.6309694937081},{"$f":"VLOOKUP($D4,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":4783.3381161496272},{"$f":"SUM(AE4:AG4)","v":16695},{"$f":"VLOOKUP($D4,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":984.16006641567583},{"$f":"VLOOKUP($D4,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":1403.3255991054211},{"$f":"VLOOKUP($D4,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":697.51433447890258},{"$f":"SUM(AI4:AK4)","v":3084.9999999999995}]
["Arboretum Primary School","E200401","M",2629,13860,13020,12960,39840,null,0,0,0,0,null,168523.2,null,0,22284,782,6856,null,29922,null,{"$f":"V5+O5+M5","v":198445.2},null,null,{"$f":"VLOOKUP($D5,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":12419.93033157012},{"$f":"VLOOKUP($D5,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":13282.425493484714},{"$f":"VLOOKUP($D5,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":11437.64417494517},{"$f":"SUM(AA5:AC5)","v":37140},{"$f":"VLOOKUP($D5,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":681.57085069251787},{"$f":"VLOOKUP($D5,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D5,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":3228.4291493074816},{"$f":"SUM(AE5:AG5)","v":3909.9999999999995},{"$f":"VLOOKUP($D5,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":12087.364997918636},{"$f":"VLOOKUP($D5,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":10937.115748116705},{"$f":"VLOOKUP($D5,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":11255.519253964652},{"$f":"SUM(AI5:AK5)","v":34279.999999999993}]
["Ashgate Nursery","E100101","S",1014,10980,9030,9180,29190,null,100000,39115,11986,{"$f":"SUM(J6:L6)","v":151101},null,123473.70000000001,null,0,3869,3413,664,null,7946,null,282520.7,null,null,{"$f":"VLOOKUP($D6,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":1692.7916705374766},{"$f":"VLOOKUP($D6,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":2113.8960887489034},{"$f":"VLOOKUP($D6,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":2641.6455740469532},6448.3333333333339,{"$f":"VLOOKUP($D6,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":6127.2135850073082},{"$f":"VLOOKUP($D6,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":5980.0142640665199},{"$f":"VLOOKUP($D6,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":4957.7721509261728},17065,{"$f":"VLOOKUP($D6,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":565.40899668164684},{"$f":"VLOOKUP($D6,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":1579.6641278559071},{"$f":"VLOOKUP($D6,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":1174.9268754624459},3319.9999999999995]
["Asterdale Primary School","E200701","M",2464,8460,7140,6660,22260,null,0,0,0,{"$f":"SUM(J7:L7)","v":0},null,94159.8,null,0,6911,396,371,null,7678,null,101837.8,null,null,{"$f":"VLOOKUP($D7,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":4049.7412878787873},{"$f":"VLOOKUP($D7,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":4397.9090909090919},{"$f":"VLOOKUP($D7,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":3070.6829545454543},11518.333333333334,{"$f":"VLOOKUP($D7,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":445.59361210338301},{"$f":"VLOOKUP($D7,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":232.99012397562512},{"$f":"VLOOKUP($D7,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1301.4162639209917},1979.9999999999998,{"$f":"VLOOKUP($D7,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":614.71734892787515},{"$f":"VLOOKUP($D7,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":482.13125406107861},{"$f":"VLOOKUP($D7,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":758.1513970110459},1854.9999999999995]
["Beaufort Community Primary School","E200801","M",2004,11700,5040,4320,21060,null,0,0,0,0,null,89083.8,null,0,8601,1110,147,null,9858,null,98941.8,null,null,{"$f":"VLOOKUP($D8,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":4507.9697089663332},{"$f":"VLOOKUP($D8,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":5044.7867618274595},{"$f":"VLOOKUP($D8,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":4782.24352920621},14335.000000000004,{"$f":"VLOOKUP($D8,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":1688.3674577849333},{"$f":"VLOOKUP($D8,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":1482.4689873233563},{"$f":"VLOOKUP($D8,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":2379.1635548917102},5550,{"$f":"VLOOKUP($D8,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":271.86026834280187},{"$f":"VLOOKUP($D8,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D8,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":463.13973165719813},735]
["Becket Primary School","E200901","M",2405,5220,2310,1980,9510,null,0,0,0,0,null,40227.300000000003,null,0,2944,882,1055,null,4881,null,45108.3,null,null,{"$f":"VLOOKUP($D9,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":1561.5600624024964},{"$f":"VLOOKUP($D9,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":1653.4165366614668},{"$f":"VLOOKUP($D9,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":1691.6900676027044},4906.6666666666679,{"$f":"VLOOKUP($D9,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":1473.7442538777925},{"$f":"VLOOKUP($D9,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":1493.7498319847307},{"$f":"VLOOKUP($D9,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1442.5059141374768},4410,{"$f":"VLOOKUP($D9,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":1682.6401861365002},{"$f":"VLOOKUP($D9,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":2032.3654012942827},{"$f":"VLOOKUP($D9,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":1559.9944125692175},5275]
["Bemrose","E300101","M",4177,4320,2310,3060,9690,null,0,0,0,0,null,40988.700000000004,null,0,1832,1336,829,null,3997,null,44985.700000000004,null,null,{"$f":"VLOOKUP($D10,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":1322.3097112860892},{"$f":"VLOOKUP($D10,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":320.55993000874895},{"$f":"VLOOKUP($D10,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":1410.4636920384951},3053.333333333333,{"$f":"VLOOKUP($D10,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":1675.2718344440543},{"$f":"VLOOKUP($D10,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":2530.4805331462644},{"$f":"VLOOKUP($D10,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":2474.2476324096801},6679.9999999999982,{"$f":"VLOOKUP($D10,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":898.04445694991557},{"$f":"VLOOKUP($D10,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":1399.5498030388292},{"$f":"VLOOKUP($D10,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":1847.4057400112547},4145]
["Borrow Wood Primary School","E201201","M",5201,6300,3990,3780,14070,null,0,0,0,0,null,59516.100000000006,null,0,1117,71,18,null,1206,null,60722.100000000006,null,null,{"$f":"VLOOKUP($D11,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":551.12185615078135},{"$f":"VLOOKUP($D11,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":904.18429524737576},{"$f":"VLOOKUP($D11,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":406.36051526850946},1861.6666666666665,{"$f":"VLOOKUP($D11,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":87.009803921568619},{"$f":"VLOOKUP($D11,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D11,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":267.99019607843138},355,{"$f":"VLOOKUP($D11,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D11,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D11,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":90},90]
["Brackensdale ER (Enhanced Resource) Primary School","E201401","M",2432,9000,6300,9000,24300,null,0,0,0,0,null,102789.00000000001,null,0,4691,2723,343,null,7757,null,110546.00000000001,null,null,{"$f":"VLOOKUP($D12,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":2035.4806408544725},{"$f":"VLOOKUP($D12,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":3392.4677347574548},{"$f":"VLOOKUP($D12,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":2390.3849577214064},7818.3333333333339,{"$f":"VLOOKUP($D12,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":5436.1161524500912},{"$f":"VLOOKUP($D12,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":3843.7184916313777},{"$f":"VLOOKUP($D12,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":4335.1653559185324},13615.000000000002,{"$f":"VLOOKUP($D12,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":297.54216867469876},{"$f":"VLOOKUP($D12,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":991.80722891566256},{"$f":"VLOOKUP($D12,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":425.65060240963851},1715]
["Brookfield Primary School","E201801","M",2512,7920,4200,5940,18060,null,0,0,0,0,null,76393.8,null,0,374,74,1429,null,1877,null,78270.8,null,null,{"$f":"VLOOKUP($D13,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":145.58823529411765},{"$f":"VLOOKUP($D13,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D13,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":477.74509803921569},623.33333333333337,{"$f":"VLOOKUP($D13,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":153.69230769230771},{"$f":"VLOOKUP($D13,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D13,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":216.30769230769226},370,{"$f":"VLOOKUP($D13,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":2262.3861754966888},{"$f":"VLOOKUP($D13,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":2927.7938741721855},{"$f":"VLOOKUP($D13,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":1954.8199503311257},7145]
["Carlyle Infant School","E201901","M",2456,11880,13860,14040,39780,null,0,0,0,0,null,168269.40000000002,null,0,908,850,845,null,2603,null,170872.40000000002,null,null,{"$f":"VLOOKUP($D14,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":550.6998049028756},{"$f":"VLOOKUP($D14,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":300.38171176520495},{"$f":"VLOOKUP($D14,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":662.25181666525305},1513.3333333333335,{"$f":"VLOOKUP($D14,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":1381.2081452077211},{"$f":"VLOOKUP($D14,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":2109.4815308627008},{"$f":"VLOOKUP($D14,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":759.31032392957786},4250,{"$f":"VLOOKUP($D14,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":1644.3616184831255},{"$f":"VLOOKUP($D14,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":896.92451917261394},{"$f":"VLOOKUP($D14,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":1683.7138623442604},4225]
["Cavendish Close Infant School","E202001","M",2449,14040,16380,14040,44460,null,0,0,0,0,null,188065.80000000002,null,0,4664,3515,381,null,8560,null,196625.80000000002,null,null,{"$f":"VLOOKUP($D15,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":2084.4820453412403},{"$f":"VLOOKUP($D15,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":3294.1698694763991},{"$f":"VLOOKUP($D15,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":2394.6814185156936},7773.333333333333,{"$f":"VLOOKUP($D15,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":6203.0249031899002},{"$f":"VLOOKUP($D15,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":6535.2182752445842},{"$f":"VLOOKUP($D15,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":4836.756821565511},17574.999999999996,{"$f":"VLOOKUP($D15,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":776.82940235207957},{"$f":"VLOOKUP($D15,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":398.98525651398131},{"$f":"VLOOKUP($D15,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":729.18534113393912},1905]
["Central Nursery","E100301","S",1006,18000,14070,14760,46830,null,100000,62752,14498,177250,null,198090.90000000002,null,0,6956,2898,1408,null,11262,null,386602.9,null,null,{"$f":"VLOOKUP($D16,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":4867.1225412724507},{"$f":"VLOOKUP($D16,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":2651.1164746292443},{"$f":"VLOOKUP($D16,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":4075.0943174316385},11593.333333333334,{"$f":"VLOOKUP($D16,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":4552.708831978337},{"$f":"VLOOKUP($D16,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":4768.4486591956675},{"$f":"VLOOKUP($D16,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":5168.8425088259937},14489.999999999998,{"$f":"VLOOKUP($D16,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":2292.9749497071875},{"$f":"VLOOKUP($D16,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":3060.9041192395175},{"$f":"VLOOKUP($D16,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":1686.120931053294},7039.9999999999991]
["Cherry Tree Hill Primary School","E202601","M",2451,9360,10920,9360,29640,null,0,0,0,0,null,125377.20000000001,null,0,4053,1959,288,null,6300,null,131677.20000000001,null,null,{"$f":"VLOOKUP($D17,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":1557.305341704835},{"$f":"VLOOKUP($D17,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":3300.8102351352477},{"$f":"VLOOKUP($D17,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":1896.8844231599167},6754.9999999999991,{"$f":"VLOOKUP($D17,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":4475.9226810524433},{"$f":"VLOOKUP($D17,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":2108.2244512203533},{"$f":"VLOOKUP($D17,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":3210.8528677272038},9795,{"$f":"VLOOKUP($D17,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":386.16401088223864},{"$f":"VLOOKUP($D17,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":654.79984453944803},{"$f":"VLOOKUP($D17,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":399.03614457831321},1440]
["Griffe Field Primary School","E203301","M",2002,8820,10290,8820,27930,null,0,0,0,0,null,118143.90000000001,null,0,89,65,2080,null,2234,null,120377.90000000001,null,null,{"$f":"VLOOKUP($D18,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D18,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D18,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":148.33333333333334},148.33333333333334,{"$f":"VLOOKUP($D18,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":186.12790327712378},{"$f":"VLOOKUP($D18,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D18,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":138.87209672287622},325,{"$f":"VLOOKUP($D18,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":3383.2088385118236},{"$f":"VLOOKUP($D18,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":4301.839776836001},{"$f":"VLOOKUP($D18,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":2714.9513846521759},10400]
["Harrington Nursery","E100401","S",1008,14400,16380,14400,45180,null,100000,60541,5801,166342,null,191111.40000000002,null,0,24439,769,5171,null,30379,null,387832.4,null,null,{"$f":"VLOOKUP($D19,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":13784.733214617961},{"$f":"VLOOKUP($D19,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":14920.524858990573},{"$f":"VLOOKUP($D19,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":12026.408593058137},40731.666666666672,{"$f":"VLOOKUP($D19,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":183.33351529918141},{"$f":"VLOOKUP($D19,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":195.72091498155851},{"$f":"VLOOKUP($D19,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":3465.9455697192607},3845.0000000000005,{"$f":"VLOOKUP($D19,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":7664.0139932971042},{"$f":"VLOOKUP($D19,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":9613.677012537888},{"$f":"VLOOKUP($D19,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":8577.3089941650087},25855]
["Homefields Primary","E203501","M",2006,9180,8610,8820,26610,null,0,0,0,0,null,112560.30000000002,null,0,213,656,1056,null,1925,null,114485.30000000002,null,null,{"$f":"VLOOKUP($D20,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D20,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":179.96962571036647},{"$f":"VLOOKUP($D20,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":175.03037428963356},355,{"$f":"VLOOKUP($D20,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":1275.7913459431468},{"$f":"VLOOKUP($D20,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":849.70659141001101},{"$f":"VLOOKUP($D20,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1154.5020626468427},3280.0000000000005,{"$f":"VLOOKUP($D20,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":1399.9515514162283},{"$f":"VLOOKUP($D20,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":2294.9075017875875},{"$f":"VLOOKUP($D20,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":1585.1409467961839},5280]
["Lakeside Community Primary School","E203601","M",2434,17532,14490,13656,45678,null,0,0,0,0,null,193217.94000000003,null,0,12083,4825,1359,null,18267,null,211484.94000000003,null,null,{"$f":"VLOOKUP($D21,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":6060.4239288162535},{"$f":"VLOOKUP($D21,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":6904.2012997949132},{"$f":"VLOOKUP($D21,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":7173.7081047221673},20138.333333333336,{"$f":"VLOOKUP($D21,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":8876.0937661216649},{"$f":"VLOOKUP($D21,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":7586.4136283147673},{"$f":"VLOOKUP($D21,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":7662.4926055635669},24125,{"$f":"VLOOKUP($D21,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":1847.5601545111263},{"$f":"VLOOKUP($D21,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":3216.3766237537902},{"$f":"VLOOKUP($D21,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":1731.0632217350831},6795]
["Lord St Nursery","E100501","S",1005,18540,12600,14760,45900,null,100000,61506,15606,177112,null,194157.00000000003,null,0,25080,1009,3065,null,29154,null,400423,null,null,{"$f":"VLOOKUP($D22,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":14410.265982406545},{"$f":"VLOOKUP($D22,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":14377.209792938411},{"$f":"VLOOKUP($D22,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":13012.524224655046},41800,{"$f":"VLOOKUP($D22,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":892.46523856644239},{"$f":"VLOOKUP($D22,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":924.8947446711278},{"$f":"VLOOKUP($D22,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":3227.6400167624297},5045,{"$f":"VLOOKUP($D22,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":5253.5006522143312},{"$f":"VLOOKUP($D22,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":6739.1012712961046},{"$f":"VLOOKUP($D22,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":3332.3980764895655},15325.000000000002]
["Meadow Farm Community Primary School","E203901","M",2452,6660,3360,3240,13260,null,0,0,0,0,null,56089.8,null,0,3384,244,298,null,3926,null,60015.8,null,null,{"$f":"VLOOKUP($D23,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":2218.8534503611045},{"$f":"VLOOKUP($D23,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":2104.8412177338541},{"$f":"VLOOKUP($D23,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":1316.3053319050418},5640,{"$f":"VLOOKUP($D23,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":249.90114488022434},{"$f":"VLOOKUP($D23,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":726.98514874247087},{"$f":"VLOOKUP($D23,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":243.11370637730468},1220,{"$f":"VLOOKUP($D23,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":718.3595380548212},{"$f":"VLOOKUP($D23,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":447.80854320300546},{"$f":"VLOOKUP($D23,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":323.83191874217334},1490]
["Oakwood Infant School","E204701","M",2473,14040,16380,14040,44460,null,0,0,0,0,null,188065.80000000002,null,0,13038,3548,640,null,17226,null,205291.80000000002,null,null,{"$f":"VLOOKUP($D24,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":7984.6212392920797},{"$f":"VLOOKUP($D24,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":6972.6927108022046},{"$f":"VLOOKUP($D24,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":6772.6860499057157},21730,{"$f":"VLOOKUP($D24,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":5700.4282832531408},{"$f":"VLOOKUP($D24,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":6378.1397953561027},{"$f":"VLOOKUP($D24,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":5661.4319213907556},17740,{"$f":"VLOOKUP($D24,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":1348.5034086360936},{"$f":"VLOOKUP($D24,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":1284.6559003088335},{"$f":"VLOOKUP($D24,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":566.84069105507297},3200]
["Parkview Primary School","E204901","M",2003,7380,6692,7020,21092,null,0,0,0,0,null,89219.16,null,0,424,142,117,null,683,null,89902.16,null,null,{"$f":"VLOOKUP($D25,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":162.30084833436788},{"$f":"VLOOKUP($D25,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D25,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":544.36581833229889},706.66666666666674,{"$f":"VLOOKUP($D25,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":345.25894135089413},{"$f":"VLOOKUP($D25,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":197.63748065828656},{"$f":"VLOOKUP($D25,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":167.10357799081919},709.99999999999989,{"$f":"VLOOKUP($D25,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":160.12945470959869},{"$f":"VLOOKUP($D25,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":221.62154642521784},{"$f":"VLOOKUP($D25,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":203.24899886518347},585]
["Ravensdale Infant and Nursery School","E205401","M",2462,9180,6300,7920,23400,null,0,0,0,0,null,98982.000000000015,null,0,743,950,479,null,2172,null,101154.00000000001,null,null,{"$f":"VLOOKUP($D26,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":204.32581081670961},{"$f":"VLOOKUP($D26,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":432.00314286961469},{"$f":"VLOOKUP($D26,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":602.00437964700927},1238.3333333333335,{"$f":"VLOOKUP($D26,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":999.23422651312615},{"$f":"VLOOKUP($D26,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":2323.9333153762414},{"$f":"VLOOKUP($D26,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1426.8324581106322},4750,{"$f":"VLOOKUP($D26,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":621.22844457863573},{"$f":"VLOOKUP($D26,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":875.63628378702936},{"$f":"VLOOKUP($D26,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":898.13527163433503},2395]
["Redwood Primary School","E205601","M",2505,16200,9450,14760,40410,null,0,0,0,0,null,170934.30000000002,null,0,14232,679,3542,null,18453,null,189387.30000000002,null,null,{"$f":"VLOOKUP($D27,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":8056.5994499308854},{"$f":"VLOOKUP($D27,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":8995.2323955539014},{"$f":"VLOOKUP($D27,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":6668.1681545152169},23720.000000000004,{"$f":"VLOOKUP($D27,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":153.99941998387177},{"$f":"VLOOKUP($D27,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":412.65863995678262},{"$f":"VLOOKUP($D27,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":2828.3419400593457},3395,{"$f":"VLOOKUP($D27,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":5600.7976201035735},{"$f":"VLOOKUP($D27,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":6670.2055799291757},{"$f":"VLOOKUP($D27,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":5438.9967999672499},17710]
["Roe Farm Primary School","E206001","M",2001,13320,9660,10080,33060,null,0,0,0,0,null,139843.80000000002,null,0,12088,1855,586,null,14529,null,154372.80000000002,null,null,{"$f":"VLOOKUP($D28,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":6957.6672121299998},{"$f":"VLOOKUP($D28,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":6636.5441100316912},{"$f":"VLOOKUP($D28,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":6552.4553445049742},20146.666666666664,{"$f":"VLOOKUP($D28,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":3023.9307564193869},{"$f":"VLOOKUP($D28,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":2205.6906693882584},{"$f":"VLOOKUP($D28,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":4045.3785741923548},9275,{"$f":"VLOOKUP($D28,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":1081.126375602388},{"$f":"VLOOKUP($D28,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":744.7759476372006},{"$f":"VLOOKUP($D28,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":1104.0976767604113},2930]
["Rosehill Infant and Nursery School","E206101","M",2429,9720,5880,5940,21540,null,0,0,0,0,null,91114.200000000012,null,0,12174,754,2974,null,15902,null,107016.20000000001,null,null,{"$f":"VLOOKUP($D29,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":6923.2015825784219},{"$f":"VLOOKUP($D29,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":7208.1069974993443},{"$f":"VLOOKUP($D29,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":6158.6914199222329},20290,{"$f":"VLOOKUP($D29,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D29,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D29,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":3770},3770,{"$f":"VLOOKUP($D29,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":5077.0875959881159},{"$f":"VLOOKUP($D29,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":4046.9846047735518},{"$f":"VLOOKUP($D29,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":5745.927799238334},14870.000000000002]
["Shelton Infant School","E206201","M",2444,9360,10920,9360,29640,null,0,0,0,0,null,125377.20000000001,null,0,8765,1547,773,null,11085,null,136462.20000000001,null,null,{"$f":"VLOOKUP($D30,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":3847.642146710632},{"$f":"VLOOKUP($D30,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":6191.3000680346995},{"$f":"VLOOKUP($D30,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":4569.3911185880024},14608.333333333334,{"$f":"VLOOKUP($D30,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":2816.7841865180239},{"$f":"VLOOKUP($D30,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":2076.7609131707945},{"$f":"VLOOKUP($D30,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":2841.4549003111806},7734.9999999999991,{"$f":"VLOOKUP($D30,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":1331.1846682522657},{"$f":"VLOOKUP($D30,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":1038.3752512107606},{"$f":"VLOOKUP($D30,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":1495.4400805369739},3865]
["St James' Church of England (Aided) Infant School and Nursery","E207001","M",3526,3240,2520,2700,8460,null,0,0,0,0,null,35785.800000000003,null,0,4884,376,1114,null,6374,null,42159.8,null,null,{"$f":"VLOOKUP($D31,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":2825.0265111346766},{"$f":"VLOOKUP($D31,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":2825.0265111346766},{"$f":"VLOOKUP($D31,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":2489.9469777306467},8140,{"$f":"VLOOKUP($D31,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D31,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D31,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1880},1880,{"$f":"VLOOKUP($D31,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":1884.1868278801867},{"$f":"VLOOKUP($D31,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":1756.8769070774717},{"$f":"VLOOKUP($D31,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":1928.9362650423416},5570]
["Stonehill Nursery","E100601","S",1010,12780,10710,11520,35010,null,100000,46913,5519,152432,null,148092.30000000002,null,0,17147,1163,4299,null,22609,null,323133.30000000005,null,null,{"$f":"VLOOKUP($D32,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":9750.7554538307795},{"$f":"VLOOKUP($D32,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":9924.6112423011455},{"$f":"VLOOKUP($D32,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":8902.9666372014126},28578.333333333336,{"$f":"VLOOKUP($D32,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":1438.7522858368447},{"$f":"VLOOKUP($D32,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":1142.9263576493149},{"$f":"VLOOKUP($D32,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":3233.3213565138399},5815,{"$f":"VLOOKUP($D32,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":6707.0341320804273},{"$f":"VLOOKUP($D32,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":6850.2624014694811},{"$f":"VLOOKUP($D32,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":7937.7034664500898},21495]
["Walbrook Nursery","E100701","S",1009,12960,16800,14400,44160,null,100000,59174,10203,169377,null,186796.80000000002,null,0,22868,1048,6672,null,30588,null,386761.80000000005,null,null,{"$f":"VLOOKUP($D33,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":13257.64880482491},{"$f":"VLOOKUP($D33,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":13214.323155135939},{"$f":"VLOOKUP($D33,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":11641.361373372489},38113.333333333343,{"$f":"VLOOKUP($D33,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":362.59285641599672},{"$f":"VLOOKUP($D33,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":426.57983107764323},{"$f":"VLOOKUP($D33,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":4450.8273125063597},5240,{"$f":"VLOOKUP($D33,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":12953.383292018822},{"$f":"VLOOKUP($D33,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":10517.245754911721},{"$f":"VLOOKUP($D33,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":9889.3709530694559},33360]
["Whitecross Nursery","E100801","S",1015,17640,18480,15840,51960,null,100000,69626,7334,176960,null,219790.80000000002,null,0,2793,1108,470,null,4371,null,401121.80000000005,null,null,{"$f":"VLOOKUP($D34,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":1559.5118664603151},{"$f":"VLOOKUP($D34,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":1538.2404222212192},{"$f":"VLOOKUP($D34,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":1557.2477113184661},4655,{"$f":"VLOOKUP($D34,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":2486.9610424932307},{"$f":"VLOOKUP($D34,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":1053.5313112701367},{"$f":"VLOOKUP($D34,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1999.5076462366319},5540,{"$f":"VLOOKUP($D34,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":746.61903693284728},{"$f":"VLOOKUP($D34,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":789.7532728068378},{"$f":"VLOOKUP($D34,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":813.62769026031492},2350]
[]
["LA Maintained School sub-total",null,null,null,341352,300017,294456,935825,null,700000,399627,{"$f":"SUM(L4:L34)","v":70947},{"$f":"SUM(M4:M34)","v":1170574},null,3958539.7499999995,null,0,248166,44086,49946,null,342198,null,{"$f":"SUM(X4:X35)","v":5471311.7499999991},null,null,{"$f":"SUM(AA4:AA35)","v":136882.01199516276},{"$f":"SUM(AB4:AB35)","v":146238.13239640853},130489.85560842878,413610,{"$f":"SUM(AE4:AE35)","v":70150.130246631335},{"$f":"SUM(AF4:AF35)","v":62721.005460168381},{"$f":"SUM(AG4:AG35)","v":87558.864293200269},{"$f":"SUM(AH4:AH35)","v":220430},82542.330231757456,88175.470955777302,79012.198812465242,{"$f":"SUM(AL4:AL35)","v":249730}]
[]
["Academy Schools"]
[]
["Ashwood Spencer Academy (Osmaston) Primary School",null,"M",2420,9360,7560,8640,25560,null,0,0,0,0,null,108118.80000000002,null,0,14621,430,1804,null,16855,null,124973.80000000002,null,null,{"$f":"VLOOKUP($D40,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":8372.811203404648},{"$f":"VLOOKUP($D40,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":8510.0704034604623},{"$f":"VLOOKUP($D40,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":7485.451726468229},{"$f":"SUM(AA40:AC40)","v":24368.333333333339},{"$f":"VLOOKUP($D40,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":140.03108242775113},{"$f":"VLOOKUP($D40,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D40,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":2009.9689175722485},{"$f":"SUM(AE40:AG40)","v":2149.9999999999995},{"$f":"VLOOKUP($D40,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":3148.4379987598381},{"$f":"VLOOKUP($D40,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":3350.168579916075},{"$f":"VLOOKUP($D40,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":2521.3934213240864},{"$f":"SUM(AI40:AK40)","v":9020}]
["Bishop Lonsdale Church of England (Aided) Primary School",null,"M",2011,6120,4200,5040,15360,null,0,0,0,0,null,64972.800000000003,null,0,661,2433,686,null,3780,null,68752.800000000003,null,null,{"$f":"VLOOKUP($D41,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":180.40929822131244},{"$f":"VLOOKUP($D41,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":448.64943899773749},{"$f":"VLOOKUP($D41,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":472.60792944761675},1101.6666666666667,{"$f":"VLOOKUP($D41,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":4598.5167289877336},{"$f":"VLOOKUP($D41,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":3982.1037135066476},{"$f":"VLOOKUP($D41,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":3584.3795575056174},12164.999999999998,{"$f":"VLOOKUP($D41,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":1587.9387801720852},{"$f":"VLOOKUP($D41,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":740.42869108353},{"$f":"VLOOKUP($D41,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":1101.632528744384},3429.9999999999991]
["Breadsall Hill Top Primary School",null,"M",2018,10800,6510,10800,28110,null,0,0,0,0,null,118905.30000000002,null,0,3742,2019,581,null,6342,null,125247.30000000002,null,null,{"$f":"VLOOKUP($D42,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":2434.2860683160552},{"$f":"VLOOKUP($D42,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":2016.97988517616},{"$f":"VLOOKUP($D42,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":1785.4007131744527},6236.6666666666679,{"$f":"VLOOKUP($D42,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":4060.2595425470522},{"$f":"VLOOKUP($D42,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":4097.441406489791},{"$f":"VLOOKUP($D42,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1937.2990509631557},10095,{"$f":"VLOOKUP($D42,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":1515.5475812573322},{"$f":"VLOOKUP($D42,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":697.63301359464492},{"$f":"VLOOKUP($D42,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":691.81940514802284},2905]
["Chaddesden Park Primary School",null,"M",2467,8640,6300,7200,22140,null,0,0,0,0,null,93652.200000000012,null,0,1812,2398,226,null,4436,null,98088.200000000012,null,null,{"$f":"VLOOKUP($D43,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":1180.9352048104433},{"$f":"VLOOKUP($D43,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":778.80640662068026},{"$f":"VLOOKUP($D43,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":1060.2583885688762},3020,{"$f":"VLOOKUP($D43,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":4197.0998084818457},{"$f":"VLOOKUP($D43,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":4326.8555695050645},{"$f":"VLOOKUP($D43,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":3466.0446220130898},11990,{"$f":"VLOOKUP($D43,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":273.82780267184739},{"$f":"VLOOKUP($D43,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":722.33885877228715},{"$f":"VLOOKUP($D43,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":133.8333385558654},1130]
["Cotton's Farm Primary School",null,"M",2023,1980,840,720,3540,null,0,0,0,0,null,14974.2,null,0,2044,150,437,null,2631,null,17605.2,null,null,{"$f":"VLOOKUP($D44,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":1201.8816150529206},{"$f":"VLOOKUP($D44,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":1068.3392133803736},{"$f":"VLOOKUP($D44,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":1136.4458382333726},3406.666666666667,{"$f":"VLOOKUP($D44,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D44,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":81.788440567066516},{"$f":"VLOOKUP($D44,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":668.21155943293343},750,{"$f":"VLOOKUP($D44,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":633.80962612806184},{"$f":"VLOOKUP($D44,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":751.18177911473992},{"$f":"VLOOKUP($D44,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":800.00859475719801},2184.9999999999995]
["Derwent Community School",null,"M",2016,6480,4830,4500,15810,null,0,0,0,0,null,66876.3,null,0,8762,315,328,null,9405,null,76281.3,null,null,{"$f":"VLOOKUP($D45,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":5186.5605779025382},{"$f":"VLOOKUP($D45,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":4905.5154234349129},{"$f":"VLOOKUP($D45,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":4511.2573319958847},14603.333333333336,{"$f":"VLOOKUP($D45,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":112.55002223210319},{"$f":"VLOOKUP($D45,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":180.08003557136507},{"$f":"VLOOKUP($D45,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1282.3699421965318},1575,{"$f":"VLOOKUP($D45,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":577.80551458073296},{"$f":"VLOOKUP($D45,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":200.97583115851583},{"$f":"VLOOKUP($D45,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":861.21865426075112},1640]
["Firs Estate Primary School",null,"M",2013,4680,1260,1080,7020,null,0,0,0,0,null,29694.600000000002,null,0,2023,727,370,null,3120,null,32814.600000000006,null,null,{"$f":"VLOOKUP($D46,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":999.24732447371514},{"$f":"VLOOKUP($D46,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":1229.2328197890943},{"$f":"VLOOKUP($D46,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":1143.1865224038577},3371.666666666667,{"$f":"VLOOKUP($D46,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":1193.0029818996791},{"$f":"VLOOKUP($D46,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":1027.3081233025014},{"$f":"VLOOKUP($D46,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1414.6888947978198},3635,{"$f":"VLOOKUP($D46,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":138.35606952427113},{"$f":"VLOOKUP($D46,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":794.26632504674171},{"$f":"VLOOKUP($D46,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":917.37760542898684},1849.9999999999995]
["Grampian Primary School /Academy",null,"M",2010,4860,7980,8640,21480,null,0,0,0,0,null,90860.400000000009,null,0,10334,844,1292,null,12470,null,103330.40000000001,null,null,{"$f":"VLOOKUP($D47,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":6283.0531522859192},{"$f":"VLOOKUP($D47,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":6012.0449935434281},{"$f":"VLOOKUP($D47,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":4928.2351875039849},17223.333333333332,{"$f":"VLOOKUP($D47,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D47,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D47,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":4219.9999999999991},4219.9999999999991,{"$f":"VLOOKUP($D47,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":2415.3894784375702},{"$f":"VLOOKUP($D47,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":1285.3635132083991},{"$f":"VLOOKUP($D47,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":2759.2470083540302},6460]
["Hardwick Primary School",null,"M",3544,9360,6720,7560,23640,null,0,0,0,0,null,99997.200000000012,null,0,13345,560,3668,null,17573,null,117570.20000000001,null,null,{"$f":"VLOOKUP($D48,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":7624.2387691321273},{"$f":"VLOOKUP($D48,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":7677.6179190566918},{"$f":"VLOOKUP($D48,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":6939.8099784778515},22241.666666666672,{"$f":"VLOOKUP($D48,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D48,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":199.35435858808745},{"$f":"VLOOKUP($D48,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":2600.6456414119125},2800,{"$f":"VLOOKUP($D48,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":7763.3616120363858},{"$f":"VLOOKUP($D48,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":3256.3785848949192},{"$f":"VLOOKUP($D48,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":7320.259803068695},18340]
["Reigate Primary School",null,"M",2020,7920,3360,4320,15600,null,0,0,0,0,null,65988,null,0,2346,1950,275,null,4571,null,70559,null,null,{"$f":"VLOOKUP($D49,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":1317.3771886591787},{"$f":"VLOOKUP($D49,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":1464.5962802521337},{"$f":"VLOOKUP($D49,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":1128.026531088688},3910.0000000000005,{"$f":"VLOOKUP($D49,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":3424.9643259283516},{"$f":"VLOOKUP($D49,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":3382.8565394104444},{"$f":"VLOOKUP($D49,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":2942.1791346612058},9750.0000000000018,{"$f":"VLOOKUP($D49,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":533.29263310993099},{"$f":"VLOOKUP($D49,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D49,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":841.70736689006901},1375]
["St Alban's Catholic Primary School",null,"M",3543,14940,14070,14040,43050,null,0,0,0,0,null,182101.50000000003,null,0,8418,2070,1894,null,12382,null,194483.50000000003,null,null,{"$f":"VLOOKUP($D50,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":4725.6865104204971},{"$f":"VLOOKUP($D50,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":4925.4170516449694},{"$f":"VLOOKUP($D50,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":4378.8964379345362},14030.000000000002,{"$f":"VLOOKUP($D50,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":3881.349794650992},{"$f":"VLOOKUP($D50,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":3021.0097765013033},{"$f":"VLOOKUP($D50,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":3447.6404288477047},10350,{"$f":"VLOOKUP($D50,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":3372.0114395333512},{"$f":"VLOOKUP($D50,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":2476.6455853949478},{"$f":"VLOOKUP($D50,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":3621.3429750717014},9470]
["St Chad's Church of England (Controlled) Nursery and Infant School",null,"M",3158,3600,2730,2340,8670,null,0,0,0,0,null,36674.100000000006,null,0,4915,320,1652,null,6887,null,43561.100000000006,null,null,{"$f":"VLOOKUP($D51,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":2792.0214995438746},{"$f":"VLOOKUP($D51,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":2908.3557286915357},{"$f":"VLOOKUP($D51,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":2491.2894384312567},8191.666666666667,{"$f":"VLOOKUP($D51,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D51,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D51,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1600},1600,{"$f":"VLOOKUP($D51,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":2649.4075490884438},{"$f":"VLOOKUP($D51,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":2879.7908142265692},{"$f":"VLOOKUP($D51,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":2730.8016366849856},8259.9999999999982]
["St Mary's Catholic Primary School",null,"M",3528,9540,6090,6660,22290,null,0,0,0,0,null,94286.700000000012,null,0,3359,1660,2314,null,7333,null,101619.70000000001,null,null,{"$f":"VLOOKUP($D52,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":1878.1890054071766},{"$f":"VLOOKUP($D52,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":1117.9696460757007},{"$f":"VLOOKUP($D52,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":2602.1746818504562},5598.3333333333339,{"$f":"VLOOKUP($D52,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":2670.0080623488302},{"$f":"VLOOKUP($D52,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":4045.1625907014241},{"$f":"VLOOKUP($D52,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1584.8293469497446},8299.9999999999982,{"$f":"VLOOKUP($D52,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":3849.5755418198887},{"$f":"VLOOKUP($D52,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":4192.4389719114306},{"$f":"VLOOKUP($D52,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":3527.9854862686798},11570]
["Village Primary School",null,"M",3546,13320,12824,12960,39104,null,0,0,0,0,null,165409.92000000001,null,0,20052,948,3385,null,24385,null,189794.92,null,null,{"$f":"VLOOKUP($D53,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":11470.139457422471},{"$f":"VLOOKUP($D53,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":12068.749429106136},{"$f":"VLOOKUP($D53,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":9881.1111134713956},33420,{"$f":"VLOOKUP($D53,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":1041.7177143028146},{"$f":"VLOOKUP($D53,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":482.27671958463628},{"$f":"VLOOKUP($D53,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":3216.0055661125493},4740,{"$f":"VLOOKUP($D53,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":6442.9039741779306},{"$f":"VLOOKUP($D53,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":4353.3134960661682},{"$f":"VLOOKUP($D53,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":6128.7825297559002},16925]
["Walter Evans Church of England (Aided) Primary School",null,"M",3530,8640,10290,9000,27930,null,0,0,0,0,null,118143.90000000001,null,0,394,199,90,null,683,null,118826.90000000001,null,null,{"$f":"VLOOKUP($D54,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":294.91017964071858},{"$f":"VLOOKUP($D54,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D54,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":361.75648702594816},656.66666666666674,{"$f":"VLOOKUP($D54,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":451.84426229508188},{"$f":"VLOOKUP($D54,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":147.54098360655738},{"$f":"VLOOKUP($D54,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":395.61475409836055},994.99999999999977,{"$f":"VLOOKUP($D54,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":111.87845303867402},{"$f":"VLOOKUP($D54,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D54,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":338.12154696132592},449.99999999999994]
["Wyndham Primary Academy",null,"M",2007,9360,10080,10800,30240,null,0,0,0,0,null,127915.20000000001,null,0,15019,1001,1105,null,17125,null,145040.20000000001,null,null,{"$f":"VLOOKUP($D55,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":8544.4527282777635},{"$f":"VLOOKUP($D55,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":8662.2840306771814},{"$f":"VLOOKUP($D55,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":7824.9299077117212},25031.666666666668,{"$f":"VLOOKUP($D55,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":1389.7566984486837},{"$f":"VLOOKUP($D55,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":1068.0537589929702},{"$f":"VLOOKUP($D55,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":2547.1895425583457},5005,{"$f":"VLOOKUP($D55,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":2710.9747454249177},{"$f":"VLOOKUP($D55,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":694.47809836502529},{"$f":"VLOOKUP($D55,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":2119.5471562100565},5525]
[]
["Academy School sub-total",null,null,null,129600,105644,114300,349544,null,0,0,0,0,null,1478571.1199999999,null,0,111847,18024,20107,null,149978,null,1628549.1199999999,null,null,{"$f":"SUM(AA40:AA56)","v":64486.199782971358},{"$f":"SUM(AB40:AB56)","v":63794.628669907201},58130.838213788127,186411.66666666666,{"$f":"SUM(AE40:AE56)","v":27161.101024550921},{"$f":"SUM(AF40:AF56)","v":26041.832016327862},{"$f":"SUM(AG40:AG56)","v":36917.066959121214},{"$f":"SUM(AH40:AH56)","v":90120},{"$f":"SUM(AI40:AI56)","v":37724.518799761267},{"$f":"SUM(AJ40:AJ56)","v":26395.402142753992},{"$f":"SUM(AK40:AK56)","v":36415.079057484741},{"$f":"SUM(AL40:AL56)","v":100535}]
[]
["Total Schools",null,null,null,470952,405661,408756,1285369,null,700000,399627,68853,1168480,null,5437110.8699999992,null,0,360013,62110,70053,null,492176,null,{"$f":"X36+X57","v":7099860.8699999992},null,null,{"$f":"AA36+AA57","v":201368.21177813411},{"$f":"AB36+AB57","v":210032.76106631572},188620.69382221691,600021.66666666663,{"$f":"AE36+AE57","v":97311.23127118226},88762.837476496235,124475.93125232149,310550,{"$f":"AI36+AI57","v":120266.84903151872},114570.8730985313,115427.27786994999,350265]
[]
[null,null,null,null,470952,405661,408756,1285369]
[]
["Provider","Post Code",null,"OFSTED ID","Summer","Autumn","Spring","Total Forecast Hours",null,"Standalone Lump Sum","Standalone Supplement","Business Rates (NNDR)","Total",null,"Base Costs",null,"FSM","IMD 20% Most Deprived","IMD 20% to 40% Deprived","EAL",null,"Total Deprivation",null,"Grand Total"]
["Adjustment to align hours with Spring 2019 actuals / any growth",null,"P",null,null,null,35359,35359,null,null,null,null,null,null,149568.57,null,0,6124,1748,722,null,8594,null,158162.57,null,null,null,null,{"$f":"R64/AA1","v":10206.666666666668},{"$f":"SUM(AA64:AC64)","v":10206.666666666668},null,null,{"$f":"S64/AE1","v":8740},{"$f":"SUM(AG64)","v":8740},null,null,{"$f":"T64/AI1","v":3610},{"$f":"SUM(AK64)","v":3610}]
["Ace Nursery","DE23 8DH","D",206189,10800,10500,10440,31740,null,0,0,0,0,null,134260.20000000001,null,0,12794,1400,2593,null,16787,null,151047.20000000001,null,null,{"$f":"VLOOKUP($D65,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":7817.440971214739},{"$f":"VLOOKUP($D65,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":6878.1587433650084},{"$f":"VLOOKUP($D65,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":6627.7336187535839},21323.333333333332,{"$f":"VLOOKUP($D65,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":1854.4648777776665},{"$f":"VLOOKUP($D65,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":2378.9301854090932},{"$f":"VLOOKUP($D65,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":2766.6049368132408},{"$f":"SUM(AE65:AG65)","v":7000},{"$f":"VLOOKUP($D65,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":5489.0651882014072},{"$f":"VLOOKUP($D65,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":3719.5753951473926},{"$f":"VLOOKUP($D65,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":3756.3594166511998},{"$f":"SUM(AI65:AK65)","v":12964.999999999998}]
["Best Start Sinfin","DE24 9HW","D","EY467568",3060,9030,3060,15150,null,0,0,0,0,null,64084.500000000007,null,0,5971,1050,843,null,7864,null,71948.5,null,null,{"$f":"VLOOKUP($D66,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":3745.820667221717},{"$f":"VLOOKUP($D66,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":3745.820667221717},{"$f":"VLOOKUP($D66,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":2460.0253322232334},9951.6666666666679,{"$f":"VLOOKUP($D66,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":2053.4325109711813},{"$f":"VLOOKUP($D66,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":2053.4325109711813},{"$f":"VLOOKUP($D66,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1143.1349780576377},5250,{"$f":"VLOOKUP($D66,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":2048.86562536465},{"$f":"VLOOKUP($D66,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":569.1293403790695},{"$f":"VLOOKUP($D66,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":1597.0050342562802},{"$f":"SUM(AI66:AK66)","v":4215}]
["Derwent Stepping Stones- St Marks Rd","DE21 6AH","P","EY330097",14400,12180,10440,37020,null,0,0,0,0,null,156594.6,null,0,13642,2122,1076,null,16840,null,173434.6,null,null,{"$f":"VLOOKUP($D67,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":6659.7002426607041},{"$f":"VLOOKUP($D67,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":8375.532786383812},{"$f":"VLOOKUP($D67,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":7701.4336376221527},22736.666666666672,{"$f":"VLOOKUP($D67,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":3859.4425374937878},{"$f":"VLOOKUP($D67,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":3266.9842532293901},{"$f":"VLOOKUP($D67,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":3483.5732092768208},10609.999999999998,{"$f":"VLOOKUP($D67,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":2400.1565353509},{"$f":"VLOOKUP($D67,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":2031.711453169841},{"$f":"VLOOKUP($D67,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":948.13201147925906},5380]
["Fun Time Nursery Limited","DE23 8DD","P","EY478943",9000,5250,8100,22350,null,0,0,0,0,null,94540.500000000015,null,0,7202,853,1438,null,9493,null,104033.50000000001,null,null,{"$f":"VLOOKUP($D68,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":3899.8426607693973},{"$f":"VLOOKUP($D68,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":4924.9001190348708},{"$f":"VLOOKUP($D68,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":3178.5905535290653},12003.333333333334,{"$f":"VLOOKUP($D68,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":1446.8022931383359},{"$f":"VLOOKUP($D68,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":1050.5757560402235},{"$f":"VLOOKUP($D68,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1767.6219508214404},4265,{"$f":"VLOOKUP($D68,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":3879.4122081187388},{"$f":"VLOOKUP($D68,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":383.2628944013411},{"$f":"VLOOKUP($D68,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":2927.3248974799208},7190.0000000000009]
["Little Owls Playgroup","DE22 4FN","P","EY492973",11700,10920,10620,33240,null,0,0,0,0,null,140605.20000000001,null,0,1721,5013,1410,null,8144,null,148749.20000000001,null,null,{"$f":"VLOOKUP($D69,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":1184.4827096364834},{"$f":"VLOOKUP($D69,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":308.24257648434804},{"$f":"VLOOKUP($D69,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":1375.6080472125022},2868.3333333333339,{"$f":"VLOOKUP($D69,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":9181.5574400165024},{"$f":"VLOOKUP($D69,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":8647.1810810737443},{"$f":"VLOOKUP($D69,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":7236.2614789097506},25064.999999999996,{"$f":"VLOOKUP($D69,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":2631.954127161182},{"$f":"VLOOKUP($D69,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":3098.4645147796987},{"$f":"VLOOKUP($D69,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":1319.5813580591187},7049.9999999999991]
["Little Scholars Private Day Nursery(1) Sunnyhill","DE23 1GQ","D","EY550368",6480,5040,5400,16920,null,0,0,0,0,null,71571.600000000006,null,0,2103,963,924,null,3990,null,75561.600000000006,null,null,{"$f":"VLOOKUP($D70,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":1018.2876084057716},{"$f":"VLOOKUP($D70,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":1478.4888854326518},{"$f":"VLOOKUP($D70,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":1008.2235061615772},3505.0000000000009,{"$f":"VLOOKUP($D70,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":1498.0452846343746},{"$f":"VLOOKUP($D70,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":1695.7636562529378},{"$f":"VLOOKUP($D70,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1621.1910591126873},4815,{"$f":"VLOOKUP($D70,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":1318.0987611606088},{"$f":"VLOOKUP($D70,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":1552.824141642709},{"$f":"VLOOKUP($D70,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":1749.0770971966817},4620]
["The Orange Tree Day Nursery @ Derby",null,"D","EY563570",3600,7770,7920,19290,null,0,0,0,0,null,81596.700000000012,null,0,0,0,0,null,0,null,81596.700000000012,null,null,{"$f":"VLOOKUP($D71,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D71,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D71,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D71,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D71,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D71,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":0},0,{"$f":"VLOOKUP($D71,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D71,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D71,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Shelton Lock Pre-School","DE24 9AD","P","EY541492",1800,2520,2700,7020,null,0,0,0,0,null,29694.600000000002,null,0,1487,563,54,null,2104,null,31798.600000000002,null,null,{"$f":"VLOOKUP($D72,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":805.7563561401787},{"$f":"VLOOKUP($D72,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":783.37423513628482},{"$f":"VLOOKUP($D72,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":889.20274205686997},2478.3333333333335,{"$f":"VLOOKUP($D72,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":993.95309168443487},{"$f":"VLOOKUP($D72,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":966.34328358208961},{"$f":"VLOOKUP($D72,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":854.70362473347541},2815,{"$f":"VLOOKUP($D72,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":13.470715835141},{"$f":"VLOOKUP($D72,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":13.470715835141},{"$f":"VLOOKUP($D72,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":243.05856832971799},270]
["Sunny Days Nursery","DE21 4AA","P","EY484523",7380,7770,6480,21630,null,0,0,0,0,null,91494.900000000009,null,0,1456,1494,102,null,3052,null,94546.900000000009,null,null,{"$f":"VLOOKUP($D73,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":895.6450128969725},{"$f":"VLOOKUP($D73,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":769.58954001624534},{"$f":"VLOOKUP($D73,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":761.4321137534489},2426.666666666667,{"$f":"VLOOKUP($D73,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":2211.300390341647},{"$f":"VLOOKUP($D73,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":2479.347488594356},{"$f":"VLOOKUP($D73,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":2779.3521210639969},7470,{"$f":"VLOOKUP($D73,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":25.018442286700868},{"$f":"VLOOKUP($D73,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":25.018442286700868},{"$f":"VLOOKUP($D73,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":459.96311542659822},509.99999999999994]
["Tiny Tots Nursery","DE24 0JP","P","EY497405",9000,10500,9000,28500,null,0,0,0,0,null,120555.00000000001,null,0,6917,2270,16,null,9203,null,129758.00000000001,null,null,{"$f":"VLOOKUP($D74,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":4087.0823260866755},{"$f":"VLOOKUP($D74,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":3466.4800721451293},{"$f":"VLOOKUP($D74,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":3974.7709351015283},11528.333333333332,{"$f":"VLOOKUP($D74,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":3546.195559666543},{"$f":"VLOOKUP($D74,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":4710.3324687812146},{"$f":"VLOOKUP($D74,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":3093.4719715522419},11350,{"$f":"VLOOKUP($D74,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":4.191027189129656},{"$f":"VLOOKUP($D74,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":4.191027189129656},{"$f":"VLOOKUP($D74,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":71.617945621740688},80]
["Alvaston Achievers","DE24 0PU","P","EY545705",3602,3602,3602,10806,null,0,0,0,0,null,45709.380000000005,null,0,2785,1072,0,null,3857,null,49566.380000000005,null,null,{"$f":"VLOOKUP($D75,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":1399.8457250920671},{"$f":"VLOOKUP($D75,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":540.30349026243323},{"$f":"VLOOKUP($D75,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":2701.517451312166},4641.6666666666661,{"$f":"VLOOKUP($D75,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":1760.5053115130631},{"$f":"VLOOKUP($D75,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":2699.6210163652022},{"$f":"VLOOKUP($D75,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":899.8736721217341},5359.9999999999991,{"$f":"VLOOKUP($D75,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D75,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D75,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["An-Noor Nursery","DE23 8FB","D","EY362920",2970,2970,2970,8910,null,0,0,0,0,null,37689.300000000003,null,0,4648,474,1137,null,6259,null,43948.3,null,null,{"$f":"VLOOKUP($D76,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":2686.9776876267747},{"$f":"VLOOKUP($D76,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":2639.837728194726},{"$f":"VLOOKUP($D76,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":2419.8512508451654},7746.6666666666661,{"$f":"VLOOKUP($D76,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":141.38311975254084},{"$f":"VLOOKUP($D76,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":329.89394608926193},{"$f":"VLOOKUP($D76,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1898.7229341581969},2369.9999999999995,{"$f":"VLOOKUP($D76,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":1695.8821498446309},{"$f":"VLOOKUP($D76,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":1978.529174818736},{"$f":"VLOOKUP($D76,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":2010.5886753366326},5685]
["Becket Sure Start Children's Centre","DE22 3WR","D","EY380753",5325,5325,5325,15975,null,0,0,0,0,null,67574.25,null,0,4305,1674,1086,null,7065,null,74639.25,null,null,{"$f":"VLOOKUP($D77,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":1996.8091268449871},{"$f":"VLOOKUP($D77,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":2791.528535830766},{"$f":"VLOOKUP($D77,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":2386.6623373242469},7175,{"$f":"VLOOKUP($D77,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":3328.6452255516115},{"$f":"VLOOKUP($D77,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":2533.7753711995074},{"$f":"VLOOKUP($D77,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":2507.5794032488807},8370,{"$f":"VLOOKUP($D77,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":2059.9729567339987},{"$f":"VLOOKUP($D77,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":2196.3706561216554},{"$f":"VLOOKUP($D77,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":1173.6563871443448},5429.9999999999991]
["Bizzy Kidz","DE23 6AP","D","EY450983",16852,16852,16852,50556,null,0,0,0,0,null,213851.88000000003,null,0,10869,2989,198,null,14056,null,227907.88000000003,null,null,{"$f":"VLOOKUP($D78,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":5521.4551081226409},{"$f":"VLOOKUP($D78,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":7853.514046937662},{"$f":"VLOOKUP($D78,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":4740.0308449396971},18115,{"$f":"VLOOKUP($D78,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":5566.1721456163132},{"$f":"VLOOKUP($D78,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":3708.0689304344423},{"$f":"VLOOKUP($D78,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":5670.7589239492445},14945,{"$f":"VLOOKUP($D78,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":256.32225730693676},{"$f":"VLOOKUP($D78,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":273.86942671553226},{"$f":"VLOOKUP($D78,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":459.80831597753087},989.99999999999977]
["Boulton Lane Park Pre-School Playgroup","DE24 0BD","D",206124,947,947,947,2841,null,0,0,0,0,null,12017.430000000002,null,0,795,230,0,null,1025,null,13042.430000000002,null,null,{"$f":"VLOOKUP($D79,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":698.06745700637828},{"$f":"VLOOKUP($D79,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":340.46370391940553},{"$f":"VLOOKUP($D79,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":286.46883907421619},1325,{"$f":"VLOOKUP($D79,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":249.51891410195145},{"$f":"VLOOKUP($D79,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":444.45556574410102},{"$f":"VLOOKUP($D79,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":456.02552015394747},1150,{"$f":"VLOOKUP($D79,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D79,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D79,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Bramble Brook Pre-School  Playgroup","DE3 9HD","D","EY282068",5728,5728,5728,17184,null,0,0,0,0,null,72688.320000000007,null,0,654,271,114,null,1039,null,73727.320000000007,null,null,{"$f":"VLOOKUP($D80,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":181.8885833175467},{"$f":"VLOOKUP($D80,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":601.63146789650057},{"$f":"VLOOKUP($D80,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":306.47994878595273},1090,{"$f":"VLOOKUP($D80,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":543.95974024921156},{"$f":"VLOOKUP($D80,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":346.52250119579406},{"$f":"VLOOKUP($D80,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":464.51775855499432},1355,{"$f":"VLOOKUP($D80,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":180.85675921100659},{"$f":"VLOOKUP($D80,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":34.648214610298567},{"$f":"VLOOKUP($D80,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":354.4950261786949},570]
["Busy Bees Pre-School","DE22 2HE","D",206126,9727,9727,9727,29181,null,0,0,0,0,null,123435.63000000002,null,0,433,340,0,null,773,null,124208.63000000002,null,null,{"$f":"VLOOKUP($D81,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":115.18404240041338},{"$f":"VLOOKUP($D81,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":208.03346590307061},{"$f":"VLOOKUP($D81,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":398.44915836318273},721.66666666666674,{"$f":"VLOOKUP($D81,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":772.04832274774992},{"$f":"VLOOKUP($D81,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":456.4916386427746},{"$f":"VLOOKUP($D81,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":471.46003860947548},1700,{"$f":"VLOOKUP($D81,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D81,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D81,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Busy Bees-Derby, Heatherton","DE23 3TZ","P",206111,17640,17010,18360,53010,null,0,0,0,0,null,224232.30000000002,null,0,1908,990,71,null,2969,null,227201.30000000002,null,null,{"$f":"VLOOKUP($D82,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":1345.6696717165446},{"$f":"VLOOKUP($D82,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":595.46237212966446},{"$f":"VLOOKUP($D82,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":1238.8679561537911},3180,{"$f":"VLOOKUP($D82,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":1874.5567662764286},{"$f":"VLOOKUP($D82,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":1831.893637787897},{"$f":"VLOOKUP($D82,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1243.5495959356742},4950,{"$f":"VLOOKUP($D82,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":23.859072450355427},{"$f":"VLOOKUP($D82,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":23.859072450355427},{"$f":"VLOOKUP($D82,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":307.28185509928909},354.99999999999994]
["Carlton Private Day Nursery","DE22 1GQ","P",206091,7642,7642,7642,22926,null,0,0,0,0,null,96976.98000000001,null,0,1556,727,35,null,2318,null,99294.98000000001,null,null,{"$f":"VLOOKUP($D83,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":533.98578712247888},{"$f":"VLOOKUP($D83,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":1166.093428439844},{"$f":"VLOOKUP($D83,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":893.25411777101033},2593.3333333333335,{"$f":"VLOOKUP($D83,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":1140.3376537268182},{"$f":"VLOOKUP($D83,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":1905.7152421753683},{"$f":"VLOOKUP($D83,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":588.94710409781339},3635,{"$f":"VLOOKUP($D83,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":11.253848200372467},{"$f":"VLOOKUP($D83,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":11.253848200372467},{"$f":"VLOOKUP($D83,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":152.49230359925505},175]
["Childcare @ St James Centre","DE23 8LU","P","EY396374",4606,4606,4606,13818,null,0,0,0,0,null,58450.140000000007,null,0,7540,355,1914,null,9809,null,68259.140000000014,null,null,{"$f":"VLOOKUP($D84,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":4190.1119858200746},{"$f":"VLOOKUP($D84,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":4293.6256749284048},{"$f":"VLOOKUP($D84,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":4082.9290059181876},12566.666666666668,{"$f":"VLOOKUP($D84,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":415.2846268872774},{"$f":"VLOOKUP($D84,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":116.96010536910046},{"$f":"VLOOKUP($D84,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1242.7552677436222},1775,{"$f":"VLOOKUP($D84,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":3610.0750719714838},{"$f":"VLOOKUP($D84,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":3124.4122891170114},{"$f":"VLOOKUP($D84,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":2835.5126389115048},9570]
["Chuckles Pre-School Playgroup","DE24 0RU","P",206128,1800,1680,1800,5280,null,0,0,0,0,null,22334.400000000001,null,0,814,490,74,null,1378,null,23712.400000000001,null,null,{"$f":"VLOOKUP($D85,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":514.88217041833843},{"$f":"VLOOKUP($D85,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":363.23879145951275},{"$f":"VLOOKUP($D85,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":478.54570478881539},1356.6666666666665,{"$f":"VLOOKUP($D85,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":967.69612001628957},{"$f":"VLOOKUP($D85,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":724.98024265979745},{"$f":"VLOOKUP($D85,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":757.32363732391298},2450,{"$f":"VLOOKUP($D85,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":130.02361244464885},{"$f":"VLOOKUP($D85,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":27.140429891746749},{"$f":"VLOOKUP($D85,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":212.83595766360435},369.99999999999994]
["Derby City Childminding Network - Amanda Reeves","DE23 3YA","P",205999,2170,2170,2170,6510,null,0,0,0,0,null,27537.300000000003,null,0,1012,281,255,null,1548,null,29085.300000000003,null,null,{"$f":"VLOOKUP($D86,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":394.81621159299965},{"$f":"VLOOKUP($D86,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":668.15051192661474},{"$f":"VLOOKUP($D86,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":623.69994314705241},1686.6666666666667,{"$f":"VLOOKUP($D86,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":396.01300891351485},{"$f":"VLOOKUP($D86,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":670.17586123825572},{"$f":"VLOOKUP($D86,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":338.81112984822931},1404.9999999999998,{"$f":"VLOOKUP($D86,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":590.46417227439224},{"$f":"VLOOKUP($D86,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":69.906362474800304},{"$f":"VLOOKUP($D86,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":614.62946525080736},1275]
["Derby City Childminding Network - Andrea Louise Banyard","DE21 7HY","P","EY398922",1010,1010,1010,3030,null,0,0,0,0,null,12816.900000000001,null,0,729,164,0,null,893,null,13709.900000000001,null,null,{"$f":"VLOOKUP($D87,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":576.8988942689889},{"$f":"VLOOKUP($D87,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":179.78698417286984},{"$f":"VLOOKUP($D87,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":458.31412155814121},1215,{"$f":"VLOOKUP($D87,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":294.62045143285064},{"$f":"VLOOKUP($D87,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":294.62045143285064},{"$f":"VLOOKUP($D87,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":230.75909713429868},820,{"$f":"VLOOKUP($D87,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D87,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D87,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Angela Jane Hatton","DE21 4JQ","P",205921,340,340,340,1020,null,0,0,0,0,null,4314.6000000000004,null,0,389,84,0,null,473,null,4787.6000000000004,null,null,{"$f":"VLOOKUP($D88,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":340.17489711934155},{"$f":"VLOOKUP($D88,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":170.08744855967078},{"$f":"VLOOKUP($D88,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":138.07098765432099},648.33333333333337,{"$f":"VLOOKUP($D88,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":140},{"$f":"VLOOKUP($D88,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":140},{"$f":"VLOOKUP($D88,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":140},420,{"$f":"VLOOKUP($D88,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D88,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D88,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Annabelle Pickles",null,"P","EY536395",435,435,435,1305,null,0,0,0,0,null,5520.1500000000005,null,0,111,42,10,null,163,null,5683.1500000000005,null,null,{"$f":"VLOOKUP($D89,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":41.886792452830193},{"$f":"VLOOKUP($D89,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":41.886792452830193},{"$f":"VLOOKUP($D89,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":101.22641509433963},185,{"$f":"VLOOKUP($D89,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":55.460432791028268},{"$f":"VLOOKUP($D89,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":55.460432791028268},{"$f":"VLOOKUP($D89,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":99.07913441794345},210,{"$f":"VLOOKUP($D89,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":5.4054054054054044},{"$f":"VLOOKUP($D89,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":5.4054054054054044},{"$f":"VLOOKUP($D89,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":39.189189189189186},49.999999999999993]
["Derby City Childminding Network - Anne-Marie Davies","DE24 9JR","P","EY491735",306,306,306,918,null,0,0,0,0,null,3883.1400000000003,null,0,136,85,0,null,221,null,4104.1400000000003,null,null,{"$f":"VLOOKUP($D90,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":154.13333333333333},{"$f":"VLOOKUP($D90,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":36.266666666666666},{"$f":"VLOOKUP($D90,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":36.266666666666666},226.66666666666663,{"$f":"VLOOKUP($D90,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":60.714285714285708},{"$f":"VLOOKUP($D90,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":303.5714285714285},{"$f":"VLOOKUP($D90,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":60.714285714285708},424.99999999999994,{"$f":"VLOOKUP($D90,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D90,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D90,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Arline Mali ","DE23 6QT","P","EY000013",250,250,250,750,null,0,0,0,0,null,3172.5000000000005,null,0,236,120,60,null,416,null,3588.5000000000005,null,null,{"$f":"VLOOKUP($D91,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":71.878172588832484},{"$f":"VLOOKUP($D91,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":71.878172588832484},{"$f":"VLOOKUP($D91,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":249.5769881556684},393.33333333333337,{"$f":"VLOOKUP($D91,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":250.83612040133778},{"$f":"VLOOKUP($D91,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":250.83612040133778},{"$f":"VLOOKUP($D91,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":98.327759197324426},600,{"$f":"VLOOKUP($D91,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":24.161073825503351},{"$f":"VLOOKUP($D91,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":24.161073825503351},{"$f":"VLOOKUP($D91,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":251.67785234899327},300]
["Derby City Childminding Network - AN",null,"P","EY543687",120,120,120,360,null,0,0,0,0,null,1522.8000000000002,null,0,37,14,2,null,53,null,1575.8000000000002,null,null,{"$f":"VLOOKUP($D92,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":16.818181818181817},{"$f":"VLOOKUP($D92,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":16.818181818181817},{"$f":"VLOOKUP($D92,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":28.030303030303035},61.666666666666671,{"$f":"VLOOKUP($D92,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":21.612903225806448},{"$f":"VLOOKUP($D92,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":21.612903225806448},{"$f":"VLOOKUP($D92,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":26.7741935483871},70,{"$f":"VLOOKUP($D92,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":1.4285714285714286},{"$f":"VLOOKUP($D92,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":1.4285714285714286},{"$f":"VLOOKUP($D92,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":7.1428571428571423},10]
["Derby City Childminding Network - Bonnie Testro",null,"P","EY561598",23,23,23,69,null,0,0,0,0,null,291.87,null,0,0,7,0,null,7,null,298.87,null,null,{"$f":"VLOOKUP($D93,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D93,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D93,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D93,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":5},{"$f":"VLOOKUP($D93,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":25},{"$f":"VLOOKUP($D93,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":5},35,{"$f":"VLOOKUP($D93,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D93,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D93,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Carrieann Redfern","DE24 0PD","P","EY542496",180,180,180,540,null,0,0,0,0,null,2284.2000000000003,null,0,0,79,0,null,79,null,2363.2000000000003,null,null,{"$f":"VLOOKUP($D94,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D94,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D94,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D94,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":179.54545454545453},{"$f":"VLOOKUP($D94,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":35.909090909090907},{"$f":"VLOOKUP($D94,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":179.54545454545453},395,{"$f":"VLOOKUP($D94,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D94,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D94,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Celia Murfin",null,"P","EY421552",604,604,604,1812,null,0,0,0,0,null,7664.7600000000011,null,0,120,99,12,null,231,null,7895.7600000000011,null,null,{"$f":"VLOOKUP($D95,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":30.027803521779429},{"$f":"VLOOKUP($D95,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":30.027803521779429},{"$f":"VLOOKUP($D95,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":139.94439295644113},200,{"$f":"VLOOKUP($D95,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":65.987463543330932},{"$f":"VLOOKUP($D95,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":289.59288896010571},{"$f":"VLOOKUP($D95,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":139.41964749656324},494.99999999999989,{"$f":"VLOOKUP($D95,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":3.7543453070683666},{"$f":"VLOOKUP($D95,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":3.7543453070683666},{"$f":"VLOOKUP($D95,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":52.491309385863268},60]
["Derby City Childminding Network - Cheryll Lesley Haywood-Phillips","DE21 4RQ","P","EY251518",120,120,120,360,null,0,0,0,0,null,1522.8000000000002,null,0,41,11,0,null,52,null,1574.8000000000002,null,null,{"$f":"VLOOKUP($D96,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":12.812499999999998},{"$f":"VLOOKUP($D96,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":12.812499999999998},{"$f":"VLOOKUP($D96,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":42.708333333333336},68.333333333333329,{"$f":"VLOOKUP($D96,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":15.277777777777777},{"$f":"VLOOKUP($D96,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":15.277777777777777},{"$f":"VLOOKUP($D96,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":24.444444444444439},54.999999999999993,{"$f":"VLOOKUP($D96,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D96,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D96,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Christine Ann Brocklehurst","DE3 9AS","P",205852,1160,1160,1160,3480,null,0,0,0,0,null,14720.400000000001,null,0,0,216,0,null,216,null,14936.400000000001,null,null,{"$f":"VLOOKUP($D97,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D97,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D97,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D97,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":385.6173273345679},{"$f":"VLOOKUP($D97,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":86.232012681540482},{"$f":"VLOOKUP($D97,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":608.1506599838915},1080,{"$f":"VLOOKUP($D97,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D97,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D97,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Christine Julie Heathcote",null,"P",205922,433,433,433,1299,null,0,0,0,0,null,5494.77,null,0,277,62,7,null,346,null,5840.77,null,null,{"$f":"VLOOKUP($D98,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":100.74665640334841},{"$f":"VLOOKUP($D98,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":259.86240738958918},{"$f":"VLOOKUP($D98,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":101.05760287372912},461.66666666666674,{"$f":"VLOOKUP($D98,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":105.45766929320457},{"$f":"VLOOKUP($D98,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":105.45766929320457},{"$f":"VLOOKUP($D98,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":99.084661413590851},310,{"$f":"VLOOKUP($D98,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":1.7451523545706373},{"$f":"VLOOKUP($D98,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":1.7451523545706373},{"$f":"VLOOKUP($D98,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":31.509695290858726},35]
["Derby City Childminding Network - Claire-Ellen Oakley","DE21 2HZ","P","EY412756",740,740,740,2220,null,0,0,0,0,null,9390.6,null,0,0,0,0,null,0,null,9390.6,null,null,{"$f":"VLOOKUP($D99,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D99,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D99,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D99,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D99,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D99,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":0},0,{"$f":"VLOOKUP($D99,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D99,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D99,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Clare Mason ","DE21 6GQ","P","EY438525",880,880,880,2640,null,0,0,0,0,null,11167.2,null,0,577,330,0,null,907,null,12074.2,null,null,{"$f":"VLOOKUP($D100,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":329.8856548856549},{"$f":"VLOOKUP($D100,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":439.84753984753991},{"$f":"VLOOKUP($D100,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":191.93347193347194},961.66666666666674,{"$f":"VLOOKUP($D100,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":330},{"$f":"VLOOKUP($D100,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":440},{"$f":"VLOOKUP($D100,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":880},1650,{"$f":"VLOOKUP($D100,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D100,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D100,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Deborah Scaife","DE24 0TZ","P","EY294474",330,330,330,990,null,0,0,0,0,null,4187.7000000000007,null,0,348,127,0,null,475,null,4662.7000000000007,null,null,{"$f":"VLOOKUP($D101,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":138.19205792770529},{"$f":"VLOOKUP($D101,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":329.98103557266825},{"$f":"VLOOKUP($D101,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":111.82690649962647},580,{"$f":"VLOOKUP($D101,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":330.46838038164327},{"$f":"VLOOKUP($D101,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":155.82084844661725},{"$f":"VLOOKUP($D101,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":148.71077117173948},635,{"$f":"VLOOKUP($D101,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D101,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D101,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Donna Gladwin","DE21 7DF","P",205919,620,620,620,1860,null,0,0,0,0,null,7867.8000000000011,null,0,303,105,0,null,408,null,8275.8000000000011,null,null,{"$f":"VLOOKUP($D102,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":121.60535117056858},{"$f":"VLOOKUP($D102,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":121.60535117056858},{"$f":"VLOOKUP($D102,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":261.78929765886289},505.00000000000006,{"$f":"VLOOKUP($D102,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":155.39175800507346},{"$f":"VLOOKUP($D102,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":155.39175800507346},{"$f":"VLOOKUP($D102,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":214.21648398985303},525,{"$f":"VLOOKUP($D102,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D102,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D102,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Ellen Brown",null,"P","EY545371",120,120,120,360,null,0,0,0,0,null,1522.8000000000002,null,0,0,34,0,null,34,null,1556.8000000000002,null,null,{"$f":"VLOOKUP($D103,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D103,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D103,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D103,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":24.285714285714281},{"$f":"VLOOKUP($D103,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":121.42857142857142},{"$f":"VLOOKUP($D103,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":24.285714285714281},169.99999999999997,{"$f":"VLOOKUP($D103,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D103,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D103,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Eloise Rippon","DE21 7QZ","P","EY475575",550,550,550,1650,null,0,0,0,0,null,6979.5000000000009,null,0,0,0,0,null,0,null,6979.5000000000009,null,null,{"$f":"VLOOKUP($D104,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D104,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D104,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D104,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D104,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D104,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":0},0,{"$f":"VLOOKUP($D104,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D104,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D104,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Emma Shepherd",null,"P","EY552102",360,420,540,1320,null,0,0,0,0,null,5583.6,null,0,0,0,0,null,0,null,5583.6,null,null,{"$f":"VLOOKUP($D105,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D105,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D105,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D105,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D105,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D105,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":0},0,{"$f":"VLOOKUP($D105,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D105,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D105,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Emilie Celine Astley","DE22 1DL","P","EY477405",190,190,190,570,null,0,0,0,0,null,2411.1000000000004,null,0,0,0,0,null,0,null,2411.1000000000004,null,null,{"$f":"VLOOKUP($D106,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D106,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D106,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D106,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D106,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D106,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":0},0,{"$f":"VLOOKUP($D106,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D106,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D106,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Emma Louise Strange,","DE24 0GA","P","EY455065",1020,1020,1020,3060,null,0,0,0,0,null,12943.800000000001,null,0,152,476,0,null,628,null,13571.800000000001,null,null,{"$f":"VLOOKUP($D107,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":41.889763779527556},{"$f":"VLOOKUP($D107,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":169.5538057742782},{"$f":"VLOOKUP($D107,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":41.889763779527556},253.33333333333331,{"$f":"VLOOKUP($D107,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":850.00000000000011},{"$f":"VLOOKUP($D107,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":510},{"$f":"VLOOKUP($D107,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1020},2380,{"$f":"VLOOKUP($D107,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D107,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D107,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Evangelista Muchineripi Kafuru",null,"P","EY460509",190,190,190,570,null,0,0,0,0,null,2411.1000000000004,null,0,257,44,4,null,305,null,2716.1000000000004,null,null,{"$f":"VLOOKUP($D108,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":190.37037037037038},{"$f":"VLOOKUP($D108,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":190.37037037037038},{"$f":"VLOOKUP($D108,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":47.592592592592595},428.33333333333337,{"$f":"VLOOKUP($D108,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":89.45091514143094},{"$f":"VLOOKUP($D108,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":89.45091514143094},{"$f":"VLOOKUP($D108,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":41.098169717138099},219.99999999999997,{"$f":"VLOOKUP($D108,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":1.1214953271028039},{"$f":"VLOOKUP($D108,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":1.1214953271028039},{"$f":"VLOOKUP($D108,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":17.75700934579439},20]
["Derby City Childminding Network - Fiona Meek","DE3 0QQ","P","EY401536",120,120,120,360,null,0,0,0,0,null,1522.8000000000002,null,0,26,9,3,null,38,null,1560.8000000000002,null,null,{"$f":"VLOOKUP($D109,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":8.125},{"$f":"VLOOKUP($D109,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":8.125},{"$f":"VLOOKUP($D109,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":27.083333333333336},43.333333333333336,{"$f":"VLOOKUP($D109,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":10},{"$f":"VLOOKUP($D109,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":10},{"$f":"VLOOKUP($D109,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":25},45,{"$f":"VLOOKUP($D109,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":1.2500000000000002},{"$f":"VLOOKUP($D109,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":1.2500000000000002},{"$f":"VLOOKUP($D109,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":12.5},15]
["Derby City Childminding Network - Heather Brocklehurst","DE23 4RQ","P","EY316120",1147,1147,1147,3441,null,0,0,0,0,null,14555.430000000002,null,0,0,130,0,null,130,null,14685.430000000002,null,null,{"$f":"VLOOKUP($D110,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D110,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D110,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D110,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":274.67392874748708},{"$f":"VLOOKUP($D110,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":45.579370443805388},{"$f":"VLOOKUP($D110,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":329.74670080870749},650,{"$f":"VLOOKUP($D110,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D110,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D110,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Helen Marie Samuels","DE21 4NE","P",205849,1427,1427,1427,4281,null,0,0,0,0,null,18108.63,null,0,262,341,0,null,603,null,18711.63,null,null,{"$f":"VLOOKUP($D111,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":20.0169779286927},{"$f":"VLOOKUP($D111,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":20.0169779286927},{"$f":"VLOOKUP($D111,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":396.63271080928132},436.66666666666674,{"$f":"VLOOKUP($D111,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":662.83801612509149},{"$f":"VLOOKUP($D111,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":645.59223063767399},{"$f":"VLOOKUP($D111,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":396.56975323723429},1704.9999999999995,{"$f":"VLOOKUP($D111,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D111,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D111,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Hilary Gail Smyth","DE22 2NB","P","EY407775",320,320,320,960,null,0,0,0,0,null,4060.8,null,0,29,18,8,null,55,null,4115.8,null,null,{"$f":"VLOOKUP($D112,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":6.3970588235294121},{"$f":"VLOOKUP($D112,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":6.3970588235294121},{"$f":"VLOOKUP($D112,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":35.53921568627451},48.333333333333336,{"$f":"VLOOKUP($D112,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":10.310721062618594},{"$f":"VLOOKUP($D112,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":10.310721062618594},{"$f":"VLOOKUP($D112,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":69.378557874762805},90,{"$f":"VLOOKUP($D112,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":2.1428571428571428},{"$f":"VLOOKUP($D112,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":2.1428571428571428},{"$f":"VLOOKUP($D112,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":35.714285714285708},39.999999999999993]
["Derby City Childminding Network - Jennifer Louise Kelly",null,"P","EY477127",124,124,124,372,null,0,0,0,0,null,1573.5600000000002,null,0,0,31,0,null,31,null,1604.5600000000002,null,null,{"$f":"VLOOKUP($D113,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D113,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D113,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D113,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":125.28322440087148},{"$f":"VLOOKUP($D113,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":14.858387799564271},{"$f":"VLOOKUP($D113,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":14.858387799564271},155.00000000000003,{"$f":"VLOOKUP($D113,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D113,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D113,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Jennifer Ellen Apaya","DE21 6PH","P","EY240000",240,240,240,720,null,0,0,0,0,null,3045.6000000000004,null,0,0,58,58,null,116,null,3161.6000000000004,null,null,{"$f":"VLOOKUP($D114,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D114,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D114,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D114,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":241.66666666666666},{"$f":"VLOOKUP($D114,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":24.166666666666664},{"$f":"VLOOKUP($D114,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":24.166666666666664},290,{"$f":"VLOOKUP($D114,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":241.66666666666666},{"$f":"VLOOKUP($D114,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":24.166666666666664},{"$f":"VLOOKUP($D114,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":24.166666666666664},290]
["Derby City Childminding Network - Joanne Margaret Shakespeare","DE3 0PE","P","EY369088",760,760,760,2280,null,0,0,0,0,null,9644.4000000000015,null,0,241,356,0,null,597,null,10241.400000000001,null,null,{"$f":"VLOOKUP($D115,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":55.190839694656489},{"$f":"VLOOKUP($D115,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":55.190839694656489},{"$f":"VLOOKUP($D115,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":291.28498727735371},401.66666666666669,{"$f":"VLOOKUP($D115,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":761.04513064133016},{"$f":"VLOOKUP($D115,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":570.78384798099762},{"$f":"VLOOKUP($D115,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":448.17102137767222},1780,{"$f":"VLOOKUP($D115,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D115,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D115,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Joanne Mycroft","DE21 6RZ","P","EY462623",330,330,330,990,null,0,0,0,0,null,4187.7000000000007,null,0,0,28,0,null,28,null,4215.7000000000007,null,null,{"$f":"VLOOKUP($D116,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D116,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D116,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D116,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":14.202898550724642},{"$f":"VLOOKUP($D116,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":111.59420289855072},{"$f":"VLOOKUP($D116,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":14.202898550724642},140,{"$f":"VLOOKUP($D116,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D116,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D116,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Joyce, Mary Cliff","DE73 6NB","P","EY264853",235,235,235,705,null,0,0,0,0,null,2982.15,null,0,0,0,0,null,0,null,2982.15,null,null,{"$f":"VLOOKUP($D117,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D117,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D117,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D117,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D117,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D117,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":0},0,{"$f":"VLOOKUP($D117,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D117,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D117,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Judith Deakin","DE22 2NN","P",205881,1180,1180,1180,3540,null,0,0,0,0,null,14974.2,null,0,0,0,0,null,0,null,14974.2,null,null,{"$f":"VLOOKUP($D118,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D118,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D118,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D118,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D118,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D118,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":0},0,{"$f":"VLOOKUP($D118,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D118,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D118,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Julie Chambers","DE22 2NN","P","EY500987",260,260,260,780,null,0,0,0,0,null,3299.4000000000005,null,0,0,114,0,null,114,null,3413.4000000000005,null,null,{"$f":"VLOOKUP($D119,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D119,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D119,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D119,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":259.09090909090907},{"$f":"VLOOKUP($D119,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":51.818181818181813},{"$f":"VLOOKUP($D119,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":259.09090909090907},570,{"$f":"VLOOKUP($D119,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D119,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D119,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Julie Croft",null,"P","EY492729",260,260,260,780,null,0,0,0,0,null,3299.4000000000005,null,0,406,93,0,null,499,null,3798.4000000000005,null,null,{"$f":"VLOOKUP($D120,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":260.25641025641028},{"$f":"VLOOKUP($D120,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":260.25641025641028},{"$f":"VLOOKUP($D120,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":156.15384615384616},676.66666666666674,{"$f":"VLOOKUP($D120,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":155},{"$f":"VLOOKUP($D120,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":155},{"$f":"VLOOKUP($D120,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":155},465,{"$f":"VLOOKUP($D120,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D120,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D120,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Julie Elizabeth Sewter,","DE73 6UP","P","EY368441",120,120,120,360,null,0,0,0,0,null,1522.8000000000002,null,0,0,28,0,null,28,null,1550.8000000000002,null,null,{"$f":"VLOOKUP($D121,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D121,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D121,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D121,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":116.66666666666666},{"$f":"VLOOKUP($D121,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":11.666666666666666},{"$f":"VLOOKUP($D121,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":11.666666666666666},139.99999999999997,{"$f":"VLOOKUP($D121,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D121,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D121,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Kerry Jehane Derbyshire","DE24 0TE","P","EY405755",528,528,528,1584,null,0,0,0,0,null,6700.3200000000006,null,0,12,215,0,null,227,null,6927.3200000000006,null,null,{"$f":"VLOOKUP($D122,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":3.2446264073694984},{"$f":"VLOOKUP($D122,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":3.2446264073694984},{"$f":"VLOOKUP($D122,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":13.510747185261003},20,{"$f":"VLOOKUP($D122,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":530.80218068535817},{"$f":"VLOOKUP($D122,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":530.80218068535817},{"$f":"VLOOKUP($D122,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":13.395638629283487},1074.9999999999998,{"$f":"VLOOKUP($D122,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D122,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D122,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Laura Marshall","DE23 3ZJ","P",306845,360,360,360,1080,null,0,0,0,0,null,4568.4000000000005,null,0,0,0,0,null,0,null,4568.4000000000005,null,null,{"$f":"VLOOKUP($D123,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D123,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D123,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D123,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D123,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D123,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":0},0,{"$f":"VLOOKUP($D123,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D123,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D123,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Leah Sheridan","DE22 3TL","P","EY546840",493,493,493,1479,null,0,0,0,0,null,6256.170000000001,null,0,0,150,0,null,150,null,6406.170000000001,null,null,{"$f":"VLOOKUP($D124,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D124,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D124,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D124,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":303.57254485215975},{"$f":"VLOOKUP($D124,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":390.30755766706255},{"$f":"VLOOKUP($D124,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":56.119897480777652},750,{"$f":"VLOOKUP($D124,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D124,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D124,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Laura Burton",null,"P","EY448130",380,380,380,1140,null,0,0,0,0,null,4822.2000000000007,null,0,509,90,7,null,606,null,5428.2000000000007,null,null,{"$f":"VLOOKUP($D125,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":379.85074626865668},{"$f":"VLOOKUP($D125,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":379.85074626865668},{"$f":"VLOOKUP($D125,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":88.631840796019887},848.33333333333326,{"$f":"VLOOKUP($D125,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":180.63023633862699},{"$f":"VLOOKUP($D125,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":180.63023633862699},{"$f":"VLOOKUP($D125,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":88.739527322746028},450,{"$f":"VLOOKUP($D125,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":1.9626168224299068},{"$f":"VLOOKUP($D125,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":1.9626168224299068},{"$f":"VLOOKUP($D125,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":31.074766355140184},35]
["Derby City Childminding Network - Lorraine Duthie","DE24 0GR","P",205878,732,732,732,2196,null,0,0,0,0,null,9289.0800000000017,null,0,605,261,0,null,866,null,10155.080000000002,null,null,{"$f":"VLOOKUP($D126,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":178.7857333633016},{"$f":"VLOOKUP($D126,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":339.53595330954386},{"$f":"VLOOKUP($D126,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":490.01164666048805},1008.3333333333335,{"$f":"VLOOKUP($D126,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":732.35825037160635},{"$f":"VLOOKUP($D126,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":239.09244747894903},{"$f":"VLOOKUP($D126,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":333.54930214944449},1304.9999999999998,{"$f":"VLOOKUP($D126,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D126,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D126,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Lousie Michelle Griffiths","DE21 6PX","P",260849,130,130,130,390,null,0,0,0,0,null,1649.7000000000003,null,0,0,32,0,null,32,null,1681.7000000000003,null,null,{"$f":"VLOOKUP($D127,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D127,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D127,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D127,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":14.177215189873415},{"$f":"VLOOKUP($D127,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":131.64556962025313},{"$f":"VLOOKUP($D127,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":14.177215189873415},159.99999999999994,{"$f":"VLOOKUP($D127,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D127,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D127,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Mary Gibson",null,"P",205903,272,272,272,816,null,0,0,0,0,null,3451.6800000000003,null,0,0,119,0,null,119,null,3570.6800000000003,null,null,{"$f":"VLOOKUP($D128,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D128,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D128,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D128,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":270.45454545454544},{"$f":"VLOOKUP($D128,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":270.45454545454544},{"$f":"VLOOKUP($D128,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":54.090909090909086},595,{"$f":"VLOOKUP($D128,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D128,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D128,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Michelle Elizabeth Hemmings","DE24 9DD","P","EY340934",360,360,360,1080,null,0,0,0,0,null,4568.4000000000005,null,0,265,114,0,null,379,null,4947.4000000000005,null,null,{"$f":"VLOOKUP($D129,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":90.013586956521735},{"$f":"VLOOKUP($D129,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":88.613375603864725},{"$f":"VLOOKUP($D129,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":263.03970410628017},{"$f":"SUM(AA129:AC129)","v":441.66666666666663},{"$f":"VLOOKUP($D129,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":269.71608832807567},{"$f":"VLOOKUP($D129,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":135.45741324921133},{"$f":"VLOOKUP($D129,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":164.82649842271289},{"$f":"SUM(AE129:AG129)","v":569.99999999999989},{"$f":"VLOOKUP($D129,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D129,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D129,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Michelle Morrison","DE21 7LY","P","EY357686",960,960,960,2880,null,0,0,0,0,null,12182.400000000001,null,0,1224,259,0,null,1483,null,13665.400000000001,null,null,{"$f":"VLOOKUP($D130,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":600},{"$f":"VLOOKUP($D130,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":960},{"$f":"VLOOKUP($D130,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":480},2040,{"$f":"VLOOKUP($D130,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":359.72222222222217},{"$f":"VLOOKUP($D130,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":455.64814814814815},{"$f":"VLOOKUP($D130,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":479.62962962962962},1295,{"$f":"VLOOKUP($D130,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D130,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D130,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},{"$f":"SUM(AI130:AK130)","v":0}]
["Derby City Childminding Network - Nicky Sherratt","DE23 6JR","P","EY428424",900,840,720,2460,null,0,0,0,0,null,10405.800000000001,null,0,0,0,0,null,0,null,10405.800000000001,null,null,{"$f":"VLOOKUP($D131,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D131,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D131,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D131,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D131,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D131,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":0},0,{"$f":"VLOOKUP($D131,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D131,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D131,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Jackie Nettleship",null,"P",205980,70,70,70,210,null,0,0,0,0,null,888.30000000000007,null,0,0,0,20,null,20,null,908.30000000000007,null,null,{"$f":"VLOOKUP($D132,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D132,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D132,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D132,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D132,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D132,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":0},0,{"$f":"VLOOKUP($D132,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":14.285714285714283},{"$f":"VLOOKUP($D132,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":71.428571428571416},{"$f":"VLOOKUP($D132,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":14.285714285714283},99.999999999999972]
["Derby City Childminding Network - Nicola Johnson ","DE24 0AE","P","EY396733",544,544,544,1632,null,0,0,0,0,null,6903.3600000000006,null,0,698,186,0,null,884,null,7787.3600000000006,null,null,{"$f":"VLOOKUP($D133,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":543.50166036871644},{"$f":"VLOOKUP($D133,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":407.6262452765373},{"$f":"VLOOKUP($D133,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":212.20542768807971},1163.3333333333335,{"$f":"VLOOKUP($D133,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":250.29234737747203},{"$f":"VLOOKUP($D133,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":135.94153052450557},{"$f":"VLOOKUP($D133,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":543.76612209802227},929.99999999999989,{"$f":"VLOOKUP($D133,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D133,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D133,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Paula Louise Brown",null,"P","EY221157",70,70,70,210,null,0,0,0,0,null,888.30000000000007,null,0,0,0,0,null,0,null,888.30000000000007,null,null,{"$f":"VLOOKUP($D134,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D134,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D134,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D134,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D134,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D134,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":0},0,{"$f":"VLOOKUP($D134,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D134,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D134,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Phillipa Chambers","DE22 1HT","P","EY453657",180,168,168,516,null,0,0,0,0,null,2182.6800000000003,null,0,37,14,4,null,55,null,2237.6800000000003,null,null,{"$f":"VLOOKUP($D135,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":11.5625},{"$f":"VLOOKUP($D135,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":11.5625},{"$f":"VLOOKUP($D135,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":38.541666666666671},61.666666666666671,{"$f":"VLOOKUP($D135,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":15.555555555555555},{"$f":"VLOOKUP($D135,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":15.555555555555555},{"$f":"VLOOKUP($D135,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":38.888888888888893},70,{"$f":"VLOOKUP($D135,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":1.6666666666666665},{"$f":"VLOOKUP($D135,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":1.6666666666666665},{"$f":"VLOOKUP($D135,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":16.666666666666668},20]
["Derby City Childminding Network - Rachael Elizabeth Eagles","DE21 2JW","P","EY484039",1260,1470,1260,3990,null,0,0,0,0,null,16877.7,null,0,264,57,0,null,321,null,17198.7,null,null,{"$f":"VLOOKUP($D136,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":252.2935779816514},{"$f":"VLOOKUP($D136,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":93.853211009174316},{"$f":"VLOOKUP($D136,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":93.853211009174316},440,{"$f":"VLOOKUP($D136,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":95},{"$f":"VLOOKUP($D136,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":95},{"$f":"VLOOKUP($D136,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":95},285,{"$f":"VLOOKUP($D136,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D136,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D136,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Rachel Gillian Brownsword",null,"P","EY487257",910,910,910,2730,null,0,0,0,0,null,11547.900000000001,null,0,320,208,0,null,528,null,12075.900000000001,null,null,{"$f":"VLOOKUP($D137,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":273.17073170731709},{"$f":"VLOOKUP($D137,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":182.11382113821142},{"$f":"VLOOKUP($D137,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":78.048780487804876},533.33333333333337,{"$f":"VLOOKUP($D137,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":546},{"$f":"VLOOKUP($D137,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":363.99999999999994},{"$f":"VLOOKUP($D137,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":130},1040,{"$f":"VLOOKUP($D137,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D137,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D137,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Rachel Leandre Blount","DE22 3JQ","P","EY343478",470,470,470,1410,null,0,0,0,0,null,5964.3,null,0,28,52,104,null,184,null,6148.3,null,null,{"$f":"VLOOKUP($D138,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":5.4723127035830625},{"$f":"VLOOKUP($D138,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":5.4723127035830625},{"$f":"VLOOKUP($D138,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":35.722041259500543},46.666666666666671,{"$f":"VLOOKUP($D138,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":187.98393299717972},{"$f":"VLOOKUP($D138,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":35.46363558670199},{"$f":"VLOOKUP($D138,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":36.552431416118282},260,{"$f":"VLOOKUP($D138,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":24.092664092664091},{"$f":"VLOOKUP($D138,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":24.092664092664091},{"$f":"VLOOKUP($D138,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":471.81467181467184},520]
["Derby City Childminding Network - Rachel Huntingford",null,"P","EY552896",68,68,68,204,null,0,0,0,0,null,862.92000000000007,null,0,22,9,1,null,32,null,894.92000000000007,null,null,{"$f":"VLOOKUP($D139,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":10},{"$f":"VLOOKUP($D139,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":10},{"$f":"VLOOKUP($D139,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":16.666666666666664},36.666666666666664,{"$f":"VLOOKUP($D139,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":13.930307941653158},{"$f":"VLOOKUP($D139,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":13.930307941653158},{"$f":"VLOOKUP($D139,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":17.139384116693677},44.999999999999993,{"$f":"VLOOKUP($D139,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0.71428571428571408},{"$f":"VLOOKUP($D139,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0.71428571428571408},{"$f":"VLOOKUP($D139,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":3.5714285714285712},4.9999999999999991]
["Derby City Childminding Network - Rachel Wiggins","DE3 0PY","P","EY447118",324,324,324,972,null,0,0,0,0,null,4111.5600000000004,null,0,0,35,0,null,35,null,4146.5600000000004,null,null,{"$f":"VLOOKUP($D140,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D140,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D140,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D140,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":153.07775377969762},{"$f":"VLOOKUP($D140,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":10.961123110151187},{"$f":"VLOOKUP($D140,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":10.961123110151187},175,{"$f":"VLOOKUP($D140,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D140,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D140,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Rebecca Anne Cotton","DE3 9YF","P","EY393682",366,366,366,1098,null,0,0,0,0,null,4644.5400000000009,null,0,0,79,24,null,103,null,4747.5400000000009,null,null,{"$f":"VLOOKUP($D141,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D141,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D141,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D141,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":14.047417442845047},{"$f":"VLOOKUP($D141,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":366.90516511430991},{"$f":"VLOOKUP($D141,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":14.047417442845047},395.00000000000006,{"$f":"VLOOKUP($D141,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":6.7389545233856625},{"$f":"VLOOKUP($D141,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":6.7389545233856625},{"$f":"VLOOKUP($D141,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":106.52209095322867},120]
["Derby City Childminding Network - Rebecca Jane Fulleylove","DE21 2BJ","P","EY395288",880,880,880,2640,null,0,0,0,0,null,11167.2,null,0,28,263,0,null,291,null,11458.2,null,null,{"$f":"VLOOKUP($D142,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":6.5796344647519591},{"$f":"VLOOKUP($D142,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":6.5796344647519591},{"$f":"VLOOKUP($D142,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":33.507397737162755},46.666666666666671,{"$f":"VLOOKUP($D142,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":660.36640524386155},{"$f":"VLOOKUP($D142,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":129.80535602066206},{"$f":"VLOOKUP($D142,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":524.82823873547636},1315,{"$f":"VLOOKUP($D142,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D142,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D142,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Rebecca Sarah Wall","DE73 6UU","P","EY278371",371,371,371,1113,null,0,0,0,0,null,4707.9900000000007,null,0,47,157,0,null,204,null,4911.9900000000007,null,null,{"$f":"VLOOKUP($D143,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":14.424552429667521},{"$f":"VLOOKUP($D143,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":14.424552429667521},{"$f":"VLOOKUP($D143,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":49.484228473998293},78.333333333333343,{"$f":"VLOOKUP($D143,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":370.21834061135371},{"$f":"VLOOKUP($D143,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":329.08296943231437},{"$f":"VLOOKUP($D143,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":85.698689956331876},785,{"$f":"VLOOKUP($D143,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D143,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D143,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Regina Zakrzewska ","DE23 8SR","P","EY541336",398,398,398,1194,null,0,0,0,0,null,5050.6200000000008,null,0,487,77,25,null,589,null,5639.6200000000008,null,null,{"$f":"VLOOKUP($D144,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":199.09798831927321},{"$f":"VLOOKUP($D144,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":284.42569759896173},{"$f":"VLOOKUP($D144,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":328.14298074843174},811.66666666666674,{"$f":"VLOOKUP($D144,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":200.17881705639613},{"$f":"VLOOKUP($D144,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":114.38789546079778},{"$f":"VLOOKUP($D144,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":70.433287482806037},384.99999999999989,{"$f":"VLOOKUP($D144,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":5.6038426349496806},{"$f":"VLOOKUP($D144,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":113.79231473010063},{"$f":"VLOOKUP($D144,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":5.6038426349496806},125]
["Derby City Childminding Network - Rosalyn Phillips","DE24 9JQ","P","EY268223",662,662,662,1986,null,0,0,0,0,null,8400.7800000000007,null,0,403,79,0,null,482,null,8882.7800000000007,null,null,{"$f":"VLOOKUP($D145,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":331.11460606076031},{"$f":"VLOOKUP($D145,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":142.44930484305823},{"$f":"VLOOKUP($D145,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":198.10275576284806},671.66666666666652,{"$f":"VLOOKUP($D145,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":150.40418920226665},{"$f":"VLOOKUP($D145,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":150.40418920226665},{"$f":"VLOOKUP($D145,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":94.191621595466728},395,{"$f":"VLOOKUP($D145,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D145,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D145,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Rosie Stevens","DE22 2HQ","P",206031,1228,1228,1228,3684,null,0,0,0,0,null,15583.320000000002,null,0,70,25,0,null,95,null,15678.320000000002,null,null,{"$f":"VLOOKUP($D146,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":15.180722891566266},{"$f":"VLOOKUP($D146,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":15.180722891566266},{"$f":"VLOOKUP($D146,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":86.305220883534147},116.66666666666669,{"$f":"VLOOKUP($D146,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":19.955654101995563},{"$f":"VLOOKUP($D146,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":19.955654101995563},{"$f":"VLOOKUP($D146,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":85.08869179600886},124.99999999999999,{"$f":"VLOOKUP($D146,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D146,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D146,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Sally -Anne Thompson","De21 7DH","P",206046,540,840,900,2280,null,0,0,0,0,null,9644.4000000000015,null,0,0,0,0,null,0,null,9644.4000000000015,null,null,{"$f":"VLOOKUP($D147,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D147,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D147,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D147,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D147,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D147,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":0},0,{"$f":"VLOOKUP($D147,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D147,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D147,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Samantha Anne Fisher","DE21 7QL","P","EY406938",603,603,603,1809,null,0,0,0,0,null,7652.0700000000006,null,0,253,115,0,null,368,null,8020.0700000000006,null,null,{"$f":"VLOOKUP($D148,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":173.57474452563096},{"$f":"VLOOKUP($D148,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":170.29974934590209},{"$f":"VLOOKUP($D148,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":77.792172795133609},421.66666666666663,{"$f":"VLOOKUP($D148,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":184.55715367146098},{"$f":"VLOOKUP($D148,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":90.537471612414819},{"$f":"VLOOKUP($D148,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":299.90537471612407},574.99999999999989,{"$f":"VLOOKUP($D148,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D148,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D148,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Samantha McGirr","DE21 7HP","P","EY546157",512,512,512,1536,null,0,0,0,0,null,6497.2800000000007,null,0,524,73,0,null,597,null,7094.2800000000007,null,null,{"$f":"VLOOKUP($D149,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":121.77550546130607},{"$f":"VLOOKUP($D149,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":511.45712293748556},{"$f":"VLOOKUP($D149,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":240.1007049345418},873.33333333333337,{"$f":"VLOOKUP($D149,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":146.24246798076669},{"$f":"VLOOKUP($D149,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":170.41627177003539},{"$f":"VLOOKUP($D149,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":48.341260249197887},364.99999999999994,{"$f":"VLOOKUP($D149,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D149,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D149,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Sandra Upton","DE21 2BL","P","EY299821",180,310,180,670,null,0,0,0,0,null,2834.1000000000004,null,0,11,4,12,null,27,null,2861.1000000000004,null,null,{"$f":"VLOOKUP($D150,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":1.7277486910994766},{"$f":"VLOOKUP($D150,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":1.7277486910994766},{"$f":"VLOOKUP($D150,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":14.877835951134383},18.333333333333336,{"$f":"VLOOKUP($D150,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":2.3645320197044337},{"$f":"VLOOKUP($D150,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":2.3645320197044337},{"$f":"VLOOKUP($D150,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":15.270935960591132},20,{"$f":"VLOOKUP($D150,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":2.1556886227544907},{"$f":"VLOOKUP($D150,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":2.1556886227544907},{"$f":"VLOOKUP($D150,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":55.688622754491014},59.999999999999993]
["Derby City Childminding Network - Sara Helen Cooper","DE22 4BQ","P",260848,334,334,334,1002,null,0,0,0,0,null,4238.46,null,0,250,153,0,null,403,null,4641.46,null,null,{"$f":"VLOOKUP($D151,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":41.866028708133975},{"$f":"VLOOKUP($D151,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":332.93460925039875},{"$f":"VLOOKUP($D151,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":41.866028708133975},416.66666666666669,{"$f":"VLOOKUP($D151,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":334.96329313057157},{"$f":"VLOOKUP($D151,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":95.073413738856829},{"$f":"VLOOKUP($D151,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":334.96329313057157},765,{"$f":"VLOOKUP($D151,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D151,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D151,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Sara Mycroft","DE24 9FN","P",205978,2340,840,1800,4980,null,0,0,0,0,null,21065.4,null,0,472,211,33,null,716,null,21781.4,null,null,{"$f":"VLOOKUP($D152,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":137.89860637962886},{"$f":"VLOOKUP($D152,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":501.33082137342484},{"$f":"VLOOKUP($D152,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":147.43723891361304},786.66666666666674,{"$f":"VLOOKUP($D152,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":528.66548828988073},{"$f":"VLOOKUP($D152,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":250.25364560318161},{"$f":"VLOOKUP($D152,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":276.08086610693772},1055,{"$f":"VLOOKUP($D152,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":10.512465373961216},{"$f":"VLOOKUP($D152,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":143.97506925207756},{"$f":"VLOOKUP($D152,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":10.512465373961216},165]
["Derby City Childminding Network - Sarah Jane Jackson","DE21 7RF","P","EY480166",756,756,756,2268,null,0,0,0,0,null,9593.6400000000012,null,0,146,76,21,null,243,null,9836.6400000000012,null,null,{"$f":"VLOOKUP($D153,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":36.68883961566889},{"$f":"VLOOKUP($D153,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":36.68883961566889},{"$f":"VLOOKUP($D153,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":169.95565410199558},243.33333333333337,{"$f":"VLOOKUP($D153,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":149.7268277666825},{"$f":"VLOOKUP($D153,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":59.893665200887526},{"$f":"VLOOKUP($D153,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":170.37950703242998},380,{"$f":"VLOOKUP($D153,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":6.6049953746531003},{"$f":"VLOOKUP($D153,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":6.6049953746531003},{"$f":"VLOOKUP($D153,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":91.790009250693814},105.00000000000001]
["Derby City Childminding Network - Sharron Ann Silkstone",null,"P","EY436155",70,70,70,210,null,0,0,0,0,null,888.30000000000007,null,0,0,20,0,null,20,null,908.30000000000007,null,null,{"$f":"VLOOKUP($D154,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D154,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D154,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D154,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":14.285714285714283},{"$f":"VLOOKUP($D154,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":71.428571428571416},{"$f":"VLOOKUP($D154,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":14.285714285714283},99.999999999999972,{"$f":"VLOOKUP($D154,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D154,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D154,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Sharon Taylor","DE21 7AJ","P",206043,1410,1410,1410,4230,null,0,0,0,0,null,17892.900000000001,null,0,212,36,0,null,248,null,18140.900000000001,null,null,{"$f":"VLOOKUP($D155,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":237.64548750238504},{"$f":"VLOOKUP($D155,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":57.843922915474153},{"$f":"VLOOKUP($D155,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":57.843922915474153},353.33333333333331,{"$f":"VLOOKUP($D155,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":59.999999999999986},{"$f":"VLOOKUP($D155,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":59.999999999999986},{"$f":"VLOOKUP($D155,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":59.999999999999986},179.99999999999994,{"$f":"VLOOKUP($D155,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D155,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D155,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Stella Louise Bayliss","DE21 2QL","P",505502,510,510,510,1530,null,0,0,0,0,null,6471.9000000000005,null,0,0,0,0,null,0,null,6471.9000000000005,null,null,{"$f":"VLOOKUP($D156,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D156,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D156,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D156,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D156,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D156,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":0},0,{"$f":"VLOOKUP($D156,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D156,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D156,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Susan Jane Bonell ","DE21 2UL","P","EY252328",480,480,480,1440,null,0,0,0,0,null,6091.2000000000007,null,0,0,42,62,null,104,null,6195.2000000000007,null,null,{"$f":"VLOOKUP($D157,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D157,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D157,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D157,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":161.53846153846152},{"$f":"VLOOKUP($D157,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":24.230769230769234},{"$f":"VLOOKUP($D157,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":24.230769230769234},209.99999999999997,{"$f":"VLOOKUP($D157,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":238.46153846153845},{"$f":"VLOOKUP($D157,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":35.769230769230766},{"$f":"VLOOKUP($D157,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":35.769230769230766},310]
["Derby City Childminding Network - Susan Theresa McPhee","DE24 9AY","P","EY435150",190,190,190,570,null,0,0,0,0,null,2411.1000000000004,null,0,254,61,0,null,315,null,2726.1000000000004,null,null,{"$f":"VLOOKUP($D158,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":190.02493765586036},{"$f":"VLOOKUP($D158,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":190.02493765586036},{"$f":"VLOOKUP($D158,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":43.283458021612645},423.33333333333337,{"$f":"VLOOKUP($D158,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":93.794765085970866},{"$f":"VLOOKUP($D158,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":93.794765085970866},{"$f":"VLOOKUP($D158,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":117.41046982805828},305,{"$f":"VLOOKUP($D158,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D158,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D158,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Tamasine Louise Ashforth","DE24 8PF","P","EY299849",1430,1430,1430,4290,null,0,0,0,0,null,18146.7,null,0,2335,415,33,null,2783,null,20929.7,null,null,{"$f":"VLOOKUP($D159,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":1430.0370229403829},{"$f":"VLOOKUP($D159,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":1357.323276011211},{"$f":"VLOOKUP($D159,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":1104.3063677150735},3891.6666666666674,{"$f":"VLOOKUP($D159,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":805.23133986849393},{"$f":"VLOOKUP($D159,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":805.23133986849393},{"$f":"VLOOKUP($D159,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":464.53732026301225},2075,{"$f":"VLOOKUP($D159,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":9.7657213316892708},{"$f":"VLOOKUP($D159,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":9.7657213316892708},{"$f":"VLOOKUP($D159,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":145.46855733662144},165]
["Derby City Childminding Network - Toni Reed","DE23 6QT","P","EY00058",24,24,24,72,null,0,0,0,0,null,304.56000000000006,null,0,0,0,0,null,0,null,304.56000000000006,null,null,{"$f":"VLOOKUP($D160,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D160,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D160,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D160,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D160,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D160,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":0},0,{"$f":"VLOOKUP($D160,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D160,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D160,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Valerie Sutton ","DE21 7JF","P","EY547709",1010,1010,1010,3030,null,0,0,0,0,null,12816.900000000001,null,0,1194,222,149,null,1565,null,14381.900000000001,null,null,{"$f":"VLOOKUP($D161,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":576.81159420289862},{"$f":"VLOOKUP($D161,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":403.768115942029},{"$f":"VLOOKUP($D161,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":1009.4202898550725},1990,{"$f":"VLOOKUP($D161,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":370},{"$f":"VLOOKUP($D161,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":370},{"$f":"VLOOKUP($D161,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":370},1110,{"$f":"VLOOKUP($D161,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":288.73752877973902},{"$f":"VLOOKUP($D161,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":404.23254029163473},{"$f":"VLOOKUP($D161,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":52.02993092862625},745]
["Derby City Childminding Network - Vanessa Smith","DE22 2SP","P",206020,48,48,48,144,null,0,0,0,0,null,609.12000000000012,null,0,0,0,0,null,0,null,609.12000000000012,null,null,{"$f":"VLOOKUP($D162,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D162,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D162,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D162,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D162,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D162,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":0},0,{"$f":"VLOOKUP($D162,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D162,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D162,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Veronica Ellis","DE22 2BH","P",205892,96,96,96,288,null,0,0,0,0,null,1218.2400000000002,null,0,0,0,0,null,0,null,1218.2400000000002,null,null,{"$f":"VLOOKUP($D163,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D163,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D163,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D163,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D163,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D163,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":0},0,{"$f":"VLOOKUP($D163,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D163,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D163,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Wendy Jane Wheawall","DE22 2FZ","P","EY318345",506,506,506,1518,null,0,0,0,0,null,6421.14,null,0,0,0,0,null,0,null,6421.14,null,null,{"$f":"VLOOKUP($D164,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D164,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D164,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D164,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D164,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D164,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":0},0,{"$f":"VLOOKUP($D164,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D164,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D164,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Wendy Lorraine Anne Wright","DE73 6TB","P","EY464682",328,328,328,984,null,0,0,0,0,null,4162.3200000000006,null,0,322,73,0,null,395,null,4557.3200000000006,null,null,{"$f":"VLOOKUP($D165,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":218.25997106840259},{"$f":"VLOOKUP($D165,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":204.61872287662743},{"$f":"VLOOKUP($D165,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":113.78797272163669},536.66666666666674,{"$f":"VLOOKUP($D165,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":121.46818923327896},{"$f":"VLOOKUP($D165,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":122.0636215334421},{"$f":"VLOOKUP($D165,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":121.46818923327896},365,{"$f":"VLOOKUP($D165,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D165,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D165,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Yolande Wosik","DE24 8SE","P","EY414019",1244,1244,1244,3732,null,0,0,0,0,null,15786.360000000002,null,0,1360,239,0,null,1599,null,17385.36,null,null,{"$f":"VLOOKUP($D166,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":370.53855235673421},{"$f":"VLOOKUP($D166,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":932.52202343111435},{"$f":"VLOOKUP($D166,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":963.60609087881812},2266.666666666667,{"$f":"VLOOKUP($D166,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":478.57759364750564},{"$f":"VLOOKUP($D166,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":311.48800276195408},{"$f":"VLOOKUP($D166,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":404.93440359054034},1195,{"$f":"VLOOKUP($D166,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D166,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D166,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Zarida Hussain","DE23 3RL","P","EY458078",120,120,120,360,null,0,0,0,0,null,1522.8000000000002,null,0,0,0,0,null,0,null,1522.8000000000002,null,null,{"$f":"VLOOKUP($D167,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D167,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D167,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D167,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D167,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D167,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":0},0,{"$f":"VLOOKUP($D167,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D167,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D167,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Derby City Childminding Network - Zena Brotherson","DE23 2TD","P","EY350863",2298,2298,2298,6894,null,0,0,0,0,null,29161.620000000003,null,0,1770,288,581,null,2639,null,31800.620000000003,null,null,{"$f":"VLOOKUP($D168,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":1019.7671848602916},{"$f":"VLOOKUP($D168,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":1101.7210773422146},{"$f":"VLOOKUP($D168,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":828.51173779749377},2950,{"$f":"VLOOKUP($D168,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":659.44298080470389},{"$f":"VLOOKUP($D168,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":409.13545794794101},{"$f":"VLOOKUP($D168,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":371.42156124735521},1440,{"$f":"VLOOKUP($D168,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":612.13372369307967},{"$f":"VLOOKUP($D168,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":1354.1478752138842},{"$f":"VLOOKUP($D168,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":938.71840109303571},2904.9999999999995]
["Derby High School","DE23 3DT","P","EY240925",5907,5907,5907,17721,null,0,0,0,0,null,74959.83,null,0,998,361,140,null,1499,null,76458.83,null,null,{"$f":"VLOOKUP($D169,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":560.23533435914271},{"$f":"VLOOKUP($D169,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":693.312237002247},{"$f":"VLOOKUP($D169,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":409.78576197194377},1663.3333333333335,{"$f":"VLOOKUP($D169,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":749.95919226000444},{"$f":"VLOOKUP($D169,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":696.07696983397614},{"$f":"VLOOKUP($D169,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":358.96383790601908},1804.9999999999998,{"$f":"VLOOKUP($D169,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":186.9665630008889},{"$f":"VLOOKUP($D169,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":173.53360019729232},{"$f":"VLOOKUP($D169,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":339.49983680181873},700]
["Derby Montessori","DE22 3NJ","P","EY476012",6273,6273,6273,18819,null,0,0,0,0,null,79604.37000000001,null,0,1877,1604,909,null,4390,null,83994.37000000001,null,null,{"$f":"VLOOKUP($D170,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":1332.8766624639347},{"$f":"VLOOKUP($D170,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":579.15225789892406},{"$f":"VLOOKUP($D170,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":1216.3044129704745},3128.333333333333,{"$f":"VLOOKUP($D170,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":2685.0290868846337},{"$f":"VLOOKUP($D170,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":2624.5165590745546},{"$f":"VLOOKUP($D170,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":2710.4543540408113},8019.9999999999991,{"$f":"VLOOKUP($D170,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":1749.1490365214615},{"$f":"VLOOKUP($D170,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":1583.6487276835023},{"$f":"VLOOKUP($D170,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":1212.2022357950357},4544.9999999999991]
["Derwent Stepping Stones At Brackensdale","DE22 4BS","P","EY460372",3780,4200,4680,12660,null,0,0,0,0,null,53551.8,null,0,2820,1460,198,null,4478,null,58029.8,null,null,{"$f":"VLOOKUP($D171,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":1671.7201987449582},{"$f":"VLOOKUP($D171,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":1613.2684435440856},{"$f":"VLOOKUP($D171,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":1415.0113577109569},4700.0000000000009,{"$f":"VLOOKUP($D171,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":2526.3442428785893},{"$f":"VLOOKUP($D171,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":2584.87863219459},{"$f":"VLOOKUP($D171,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":2188.7771249268199},7299.9999999999991,{"$f":"VLOOKUP($D171,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":297.78584698530648},{"$f":"VLOOKUP($D171,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":632.22225975341996},{"$f":"VLOOKUP($D171,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":59.991893261273418},989.99999999999977]
["Derwent Stepping Stones At Breadsall Hill Top","DE21 4ET","P","EY562638",375,1050,900,2325,null,0,0,0,0,null,9834.7500000000018,null,0,0,0,0,null,0,null,9834.7500000000018,null,null,{"$f":"VLOOKUP($D172,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D172,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D172,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D172,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D172,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D172,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":0},0,{"$f":"VLOOKUP($D172,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D172,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D172,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Diamond Day PDN","DE24 0PA","P","EY421215",6190,6190,6190,18570,null,0,0,0,0,null,78551.100000000006,null,0,5202,1412,483,null,7097,null,85648.1,null,null,{"$f":"VLOOKUP($D173,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":2843.8417836852832},{"$f":"VLOOKUP($D173,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":3713.7227998713693},{"$f":"VLOOKUP($D173,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":2112.4354164433489},8670,{"$f":"VLOOKUP($D173,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":2677.5527403934784},{"$f":"VLOOKUP($D173,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":1733.7153994047776},{"$f":"VLOOKUP($D173,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":2648.7318602017431},7059.9999999999991,{"$f":"VLOOKUP($D173,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":501.88577586206895},{"$f":"VLOOKUP($D173,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":1485.581896551724},{"$f":"VLOOKUP($D173,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":427.5323275862068},2415]
["Emmanuel School","DE22 1FP","P","EY345674",4276,4276,4276,12828,null,0,0,0,0,null,54262.44,null,0,3053,396,339,null,3788,null,58050.44,null,null,{"$f":"VLOOKUP($D174,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":1726.6558374512601},{"$f":"VLOOKUP($D174,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":1614.9700012856372},{"$f":"VLOOKUP($D174,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":1746.7074945964359},5088.333333333333,{"$f":"VLOOKUP($D174,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":664.79209796344753},{"$f":"VLOOKUP($D174,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":475.48733958325789},{"$f":"VLOOKUP($D174,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":839.72056245329452},1980,{"$f":"VLOOKUP($D174,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":620.15797938152116},{"$f":"VLOOKUP($D174,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":905.45532713525756},{"$f":"VLOOKUP($D174,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":169.38669348322139},1695]
["Field Lane Playgroup Ltd","DE24 0GW","P","EY307423",6352,6352,6352,19056,null,0,0,0,0,null,80606.880000000005,null,0,3312,2087,0,null,5399,null,86005.88,null,null,{"$f":"VLOOKUP($D175,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":1534.8929969484843},{"$f":"VLOOKUP($D175,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":1731.8846115301078},{"$f":"VLOOKUP($D175,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":2253.2223915214076},5520,{"$f":"VLOOKUP($D175,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":3913.6525580601356},{"$f":"VLOOKUP($D175,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":3233.8264773453539},{"$f":"VLOOKUP($D175,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":3287.5209645945097},10435,{"$f":"VLOOKUP($D175,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D175,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D175,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["First Friends Private Day Nursery","DE21 6HP","P",206106,6300,4830,5940,17070,null,0,0,0,0,null,72206.100000000006,null,0,2947,1235,209,null,4391,null,76597.100000000006,null,null,{"$f":"VLOOKUP($D176,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":1879.5907452185768},{"$f":"VLOOKUP($D176,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":1523.2147437716876},{"$f":"VLOOKUP($D176,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":1508.8611776764023},4911.6666666666661,{"$f":"VLOOKUP($D176,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":1953.4321709093895},{"$f":"VLOOKUP($D176,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":2375.8883079700354},{"$f":"VLOOKUP($D176,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1845.6795211205749},6175,{"$f":"VLOOKUP($D176,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":216.72629365395338},{"$f":"VLOOKUP($D176,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":68.573835870840611},{"$f":"VLOOKUP($D176,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":759.69987047520601},1045]
["First Steps Early Years Centre","DE24 8XB","P","EY539483",11107,11107,11107,33321,null,0,0,0,0,null,140947.83000000002,null,0,18215,742,1020,null,19977,null,160924.83000000002,null,null,{"$f":"VLOOKUP($D177,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":10593.106271704717},{"$f":"VLOOKUP($D177,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":10827.047665958542},{"$f":"VLOOKUP($D177,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":8938.1793956700749},30358.333333333332,{"$f":"VLOOKUP($D177,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":171.19868221014011},{"$f":"VLOOKUP($D177,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":279.81633352833825},{"$f":"VLOOKUP($D177,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":3258.9849842615217},3710,{"$f":"VLOOKUP($D177,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":3254.2648346452197},{"$f":"VLOOKUP($D177,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":1399.7224907972031},{"$f":"VLOOKUP($D177,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":446.01267455757721},5100]
["Heatherton Pre-School","DE23 3TZ","P","EY406182",3553,3553,3553,10659,null,0,0,0,0,null,45087.570000000007,null,0,62,98,106,null,266,null,45353.570000000007,null,null,{"$f":"VLOOKUP($D178,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":14.899866488651535},{"$f":"VLOOKUP($D178,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":14.899866488651535},{"$f":"VLOOKUP($D178,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":73.533600356030277},103.33333333333334,{"$f":"VLOOKUP($D178,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":165.32490624323023},{"$f":"VLOOKUP($D178,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":45.459696545980911},{"$f":"VLOOKUP($D178,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":279.21539721078881},489.99999999999994,{"$f":"VLOOKUP($D178,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":31.537190082644628},{"$f":"VLOOKUP($D178,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":31.537190082644628},{"$f":"VLOOKUP($D178,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":466.92561983471069},530]
["Homelands Early Years Centre","DE23 8DN","P","EY539486",4500,7560,5400,17460,null,0,0,0,0,null,73855.8,null,0,6533,932,1146,null,8611,null,82466.8,null,null,{"$f":"VLOOKUP($D179,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":3982.2299562983835},{"$f":"VLOOKUP($D179,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":3457.3151633010975},{"$f":"VLOOKUP($D179,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":3448.7882137338511},10888.333333333332,{"$f":"VLOOKUP($D179,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":1203.8103841537622},{"$f":"VLOOKUP($D179,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":1362.3314766865844},{"$f":"VLOOKUP($D179,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":2093.8581391596535},4660,{"$f":"VLOOKUP($D179,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":2890.4427903331184},{"$f":"VLOOKUP($D179,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":2059.4676218637765},{"$f":"VLOOKUP($D179,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":780.08958780310536},5730]
["Incredible Kids","DE24 8AJ","P","EY477956",13094,13094,13094,39282,null,0,0,0,0,null,166162.86000000002,null,0,11003,1899,313,null,13215,null,179377.86000000002,null,null,{"$f":"VLOOKUP($D180,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":6477.069584845075},{"$f":"VLOOKUP($D180,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":6362.8694706338356},{"$f":"VLOOKUP($D180,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":5498.3942778544233},18338.333333333332,{"$f":"VLOOKUP($D180,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":2766.6453689208802},{"$f":"VLOOKUP($D180,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":3079.3586024104425},{"$f":"VLOOKUP($D180,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":3648.996028668676},9494.9999999999982,{"$f":"VLOOKUP($D180,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":616.36893829686699},{"$f":"VLOOKUP($D180,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":105.82109047345904},{"$f":"VLOOKUP($D180,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":842.80997122967403},1565]
["King George V Pre-School","DE23 6GT","P",206134,7238,7238,7238,21714,null,0,0,0,0,null,91850.220000000016,null,0,1454,421,393,null,2268,null,94118.220000000016,null,null,{"$f":"VLOOKUP($D181,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":614.03080522519019},{"$f":"VLOOKUP($D181,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":816.43985182296751},{"$f":"VLOOKUP($D181,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":992.86267628517601},2423.3333333333335,{"$f":"VLOOKUP($D181,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":485.278058645096},{"$f":"VLOOKUP($D181,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":980.77249747219389},{"$f":"VLOOKUP($D181,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":638.94944388270972},2104.9999999999995,{"$f":"VLOOKUP($D181,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":808.89504092441007},{"$f":"VLOOKUP($D181,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":544.93981704381304},{"$f":"VLOOKUP($D181,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":611.16514203177667},1964.9999999999998]
["Kingfisher Day Nursery - Spondon","DE21 7AB","P","EY285337",4500,7140,7200,18840,null,0,0,0,0,null,79693.200000000012,null,0,1600,305,7,null,1912,null,81605.200000000012,null,null,{"$f":"VLOOKUP($D182,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":727.49330689925546},{"$f":"VLOOKUP($D182,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":1349.6354802177812},{"$f":"VLOOKUP($D182,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":589.53787954963025},2666.666666666667,{"$f":"VLOOKUP($D182,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":466.78612502420066},{"$f":"VLOOKUP($D182,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":577.41075003692117},{"$f":"VLOOKUP($D182,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":480.80312493887823},1525,{"$f":"VLOOKUP($D182,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":1.9331008739578444},{"$f":"VLOOKUP($D182,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":1.9331008739578444},{"$f":"VLOOKUP($D182,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":31.133798252084315},35]
["Kingfisher Day Nursery (2)","DE22 1AF","P","EY371448",8695,8695,8695,26085,null,0,0,0,0,null,110339.55000000002,null,0,1605,873,0,null,2478,null,112817.55000000002,null,null,{"$f":"VLOOKUP($D183,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":341.18373620074004},{"$f":"VLOOKUP($D183,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":950.3636969217049},{"$f":"VLOOKUP($D183,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":1383.4525668775555},2675.0000000000005,{"$f":"VLOOKUP($D183,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":903.6565184474822},{"$f":"VLOOKUP($D183,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":2060.8760613541781},{"$f":"VLOOKUP($D183,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1400.4674201983394},4365,{"$f":"VLOOKUP($D183,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D183,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D183,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["La Petite Academy","DE23 1DG","P",206109,12086,12086,12086,36258,null,0,0,0,0,null,153371.34000000003,null,0,1777,596,363,null,2736,null,156107.34000000003,null,null,{"$f":"VLOOKUP($D184,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":882.89624104738289},{"$f":"VLOOKUP($D184,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":1022.6285875010058},{"$f":"VLOOKUP($D184,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":1056.1418381182782},2961.666666666667,{"$f":"VLOOKUP($D184,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":516.34469059236221},{"$f":"VLOOKUP($D184,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":1024.7744728691932},{"$f":"VLOOKUP($D184,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1438.8808365384448},2980,{"$f":"VLOOKUP($D184,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":495.08289257653433},{"$f":"VLOOKUP($D184,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":609.39034848712083},{"$f":"VLOOKUP($D184,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":710.52675893634455},1814.9999999999998]
["Leapfrog Day Nursery(1)","DE21 2SF","P",206110,11889,11889,11889,35667,null,0,0,0,0,null,150871.41,null,0,2774,1259,322,null,4355,null,155226.41,null,null,{"$f":"VLOOKUP($D185,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":1827.2244012020774},{"$f":"VLOOKUP($D185,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":1923.2764865004501},{"$f":"VLOOKUP($D185,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":872.83244563080586},4623.333333333333,{"$f":"VLOOKUP($D185,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":1156.4242310159359},{"$f":"VLOOKUP($D185,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":3109.5672158528791},{"$f":"VLOOKUP($D185,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":2029.0085531311845},6294.9999999999991,{"$f":"VLOOKUP($D185,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":728.47928992025356},{"$f":"VLOOKUP($D185,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":116.73483532438223},{"$f":"VLOOKUP($D185,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":764.78587475536415},1610]
["Leapfrogs Pre School","DE73 6TS","P",206135,4484,4484,4484,13452,null,0,0,0,0,null,56901.960000000006,null,0,293,617,159,null,1069,null,57970.960000000006,null,null,{"$f":"VLOOKUP($D186,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":154.96470248855206},{"$f":"VLOOKUP($D186,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":88.396234617577718},{"$f":"VLOOKUP($D186,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":244.97239622720355},488.33333333333331,{"$f":"VLOOKUP($D186,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":1205.7126029980891},{"$f":"VLOOKUP($D186,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":874.68831737197218},{"$f":"VLOOKUP($D186,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1004.5990796299387},3085,{"$f":"VLOOKUP($D186,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":370.52171993076973},{"$f":"VLOOKUP($D186,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":272.99618592460166},{"$f":"VLOOKUP($D186,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":151.48209414462858},795]
["Little Acorns Nursery - now Thornhill Day Nursery - Tommies Childcare??","DE22 3LX","D",509195,3438,3438,3438,10314,null,0,0,0,0,null,43628.22,null,0,995,709,124,null,1828,null,45456.22,null,null,{"$f":"VLOOKUP($D187,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":435.16029808797015},{"$f":"VLOOKUP($D187,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":451.46053439446359},{"$f":"VLOOKUP($D187,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":771.7125008508998},1658.3333333333335,{"$f":"VLOOKUP($D187,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":1044.7253307504354},{"$f":"VLOOKUP($D187,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":1444.5957704084169},{"$f":"VLOOKUP($D187,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1055.6788988411472},3544.9999999999995,{"$f":"VLOOKUP($D187,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":317.89317933927396},{"$f":"VLOOKUP($D187,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":48.765750221300905},{"$f":"VLOOKUP($D187,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":253.34107043942504},619.99999999999989]
["Little Poppies Pre-School ( Royal British","DE3 9GB","P","EY371611",5241,5241,5241,15723,null,0,0,0,0,null,66508.290000000008,null,0,258,89,0,null,347,null,66855.290000000008,null,null,{"$f":"VLOOKUP($D188,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":151.11079058727154},{"$f":"VLOOKUP($D188,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":75.2964635611322},{"$f":"VLOOKUP($D188,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":203.59274585159625},430,{"$f":"VLOOKUP($D188,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":91.466831497037759},{"$f":"VLOOKUP($D188,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":91.466831497037759},{"$f":"VLOOKUP($D188,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":262.06633700592437},444.99999999999989,{"$f":"VLOOKUP($D188,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D188,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D188,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Little Scholars Private Day Nursery(2) Littleover","DE23 3EY","P",509197,5655,5655,5655,16965,null,0,0,0,0,null,71761.950000000012,null,0,1270,711,196,null,2177,null,73938.950000000012,null,null,{"$f":"VLOOKUP($D189,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":482.61634358774472},{"$f":"VLOOKUP($D189,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":840.17887711005278},{"$f":"VLOOKUP($D189,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":793.87144596886901},2116.6666666666665,{"$f":"VLOOKUP($D189,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":1604.2316146906212},{"$f":"VLOOKUP($D189,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":680.72088941691345},{"$f":"VLOOKUP($D189,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1270.0474958924656},3555.0000000000005,{"$f":"VLOOKUP($D189,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":161.05160447949189},{"$f":"VLOOKUP($D189,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":454.07306167803262},{"$f":"VLOOKUP($D189,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":364.87533384247541},980]
["Little Angels Playschool CIC ","DE24 9HY","D","EY471706",5795,5795,5795,17385,null,0,0,0,0,null,73538.55,null,0,8559,475,485,null,9519,null,83057.55,null,null,{"$f":"VLOOKUP($D190,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":4456.5380485260885},{"$f":"VLOOKUP($D190,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":5408.7897682966195},{"$f":"VLOOKUP($D190,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":4399.672183177292},14265,{"$f":"VLOOKUP($D190,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":751.6303958338309},{"$f":"VLOOKUP($D190,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":193.35419602971743},{"$f":"VLOOKUP($D190,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1430.0154081364515},2375,{"$f":"VLOOKUP($D190,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":785.35334012720932},{"$f":"VLOOKUP($D190,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":774.44565484766485},{"$f":"VLOOKUP($D190,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":865.2010050251256},2425]
["Marble Hall Little Angels Day Nursery","DE1 8BF","D","EY544417",6104,6104,6104,18312,null,0,0,0,0,null,77459.760000000009,null,0,10986,2196,610,null,13792,null,91251.760000000009,null,null,{"$f":"VLOOKUP($D191,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":6103.333333333333},{"$f":"VLOOKUP($D191,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":6103.333333333333},{"$f":"VLOOKUP($D191,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":6103.333333333333},18310,{"$f":"VLOOKUP($D191,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":3660},{"$f":"VLOOKUP($D191,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":3660},{"$f":"VLOOKUP($D191,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":3660},10980,{"$f":"VLOOKUP($D191,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":609.48073874151646},{"$f":"VLOOKUP($D191,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":2238.4873132334246},{"$f":"VLOOKUP($D191,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":202.03194802505891},3050]
["Mary Poppins Day Nursery","DE3 9AJ","D",206117,19260,11550,12060,42870,null,0,0,0,0,null,181340.1,null,0,699,333,0,null,1032,null,182372.1,null,null,{"$f":"VLOOKUP($D192,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":180.69394693243507},{"$f":"VLOOKUP($D192,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":798.15638643738259},{"$f":"VLOOKUP($D192,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":186.1496666301824},1165,{"$f":"VLOOKUP($D192,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":385.77943932041882},{"$f":"VLOOKUP($D192,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":337.9568637164366},{"$f":"VLOOKUP($D192,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":941.26369696314441},1664.9999999999998,{"$f":"VLOOKUP($D192,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D192,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D192,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Mickleover Methodist Playgroup","DE3 9GH","P",206141,4364,4364,4364,13092,null,0,0,0,0,null,55379.16,null,0,202,119,68,null,389,null,55768.160000000003,null,null,{"$f":"VLOOKUP($D193,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":52.701484293922185},{"$f":"VLOOKUP($D193,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":182.75949378256126},{"$f":"VLOOKUP($D193,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":101.20568859018321},{"$f":"SUM(AA193:AC193)","v":336.66666666666669},{"$f":"VLOOKUP($D193,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":158.51646503373595},{"$f":"VLOOKUP($D193,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":228.60448652289966},{"$f":"VLOOKUP($D193,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":207.87904844336427},{"$f":"SUM(AE193:AG193)","v":594.99999999999989},{"$f":"VLOOKUP($D193,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":18.942481299974208},{"$f":"VLOOKUP($D193,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":18.942481299974208},{"$f":"VLOOKUP($D193,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":302.11503740005156},340]
["Oak House Nursery","DE3 9FN","D","EY304261",14274,14274,14274,42822,null,0,0,0,0,null,181137.06000000003,null,0,585,713,63,null,1361,null,182498.06000000003,null,null,{"$f":"VLOOKUP($D194,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":300.41624601165063},{"$f":"VLOOKUP($D194,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":273.36727366960542},{"$f":"VLOOKUP($D194,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":401.21648031874406},975.00000000000011,{"$f":"VLOOKUP($D194,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":1352.2848946350864},{"$f":"VLOOKUP($D194,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":1093.802171054348},{"$f":"VLOOKUP($D194,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1118.9129343105653},3565,{"$f":"VLOOKUP($D194,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":19.08385666789804},{"$f":"VLOOKUP($D194,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":19.08385666789804},{"$f":"VLOOKUP($D194,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":276.83228666420388},{"$f":"SUM(AI194:AK194)","v":314.99999999999994}]
["Oaktree Day Nursery","DE21 6ND","P",258404,3180,3180,3180,9540,null,0,0,0,0,null,40354.200000000004,null,0,1500,598,34,null,2132,null,42486.200000000004,null,null,{"$f":"VLOOKUP($D195,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":681.81818181818187},{"$f":"VLOOKUP($D195,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":681.81818181818187},{"$f":"VLOOKUP($D195,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":1136.3636363636367},2500.0000000000005,{"$f":"VLOOKUP($D195,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":914.84327941996651},{"$f":"VLOOKUP($D195,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":914.84327941996651},{"$f":"VLOOKUP($D195,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1160.3134411600668},2990,{"$f":"VLOOKUP($D195,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":24.285714285714281},{"$f":"VLOOKUP($D195,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":24.285714285714281},{"$f":"VLOOKUP($D195,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":121.42857142857142},169.99999999999997]
["Orchard Day Nursery And Nursery Scho","DE73 5SB","D",258405,8168,8168,8168,24504,null,0,0,0,0,null,103651.92000000001,null,0,2565,1078,170,null,3813,null,107464.92000000001,null,null,{"$f":"VLOOKUP($D196,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":1251.6846656234654},{"$f":"VLOOKUP($D196,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":1150.3158370694528},{"$f":"VLOOKUP($D196,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":1872.9994973070823},4275.0000000000009,{"$f":"VLOOKUP($D196,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":1689.7602012011714},{"$f":"VLOOKUP($D196,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":2013.0359204450572},{"$f":"VLOOKUP($D196,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1687.2038783537721},5390.0000000000009,{"$f":"VLOOKUP($D196,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":469.40310916544951},{"$f":"VLOOKUP($D196,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":59.930501758337094},{"$f":"VLOOKUP($D196,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":320.66638907621353},850.00000000000023]
["Orchard Nursery School(1)","DE73 6RF","D",258406,11314,11314,11314,33942,null,0,0,0,0,null,143574.66,null,0,1963,1122,66,null,3151,null,146725.66,null,null,{"$f":"VLOOKUP($D197,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":965.72928770828742},{"$f":"VLOOKUP($D197,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":1609.0954363101114},{"$f":"VLOOKUP($D197,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":696.84194264826806},3271.666666666667,{"$f":"VLOOKUP($D197,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":2602.786004210041},{"$f":"VLOOKUP($D197,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":1775.2541917852695},{"$f":"VLOOKUP($D197,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1231.9598040046894},5610,{"$f":"VLOOKUP($D197,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":18.99528142026643},{"$f":"VLOOKUP($D197,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":18.99528142026643},{"$f":"VLOOKUP($D197,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":292.0094371594671},329.99999999999994]
["Park Playgroup (the)","DE21 6LN","P",206160,1265,1265,1265,3795,null,0,0,0,0,null,16052.850000000002,null,0,448,405,0,null,853,null,16905.850000000002,null,null,{"$f":"VLOOKUP($D198,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":303.14061489910398},{"$f":"VLOOKUP($D198,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":194.61986222812297},{"$f":"VLOOKUP($D198,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":248.90618953943971},746.66666666666674,{"$f":"VLOOKUP($D198,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":559.001772795752},{"$f":"VLOOKUP($D198,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":1069.1804740893108},{"$f":"VLOOKUP($D198,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":396.81775311493715},2025,{"$f":"VLOOKUP($D198,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D198,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D198,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Play & Learn","DE23 6HB","D","EY284120",10182,10182,10182,30546,null,0,0,0,0,null,129209.58000000002,null,0,10376,2354,2648,null,15378,null,144587.58000000002,null,null,{"$f":"VLOOKUP($D199,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":5778.0758266024532},{"$f":"VLOOKUP($D199,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":6847.906001559777},{"$f":"VLOOKUP($D199,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":4667.3515051711011},17293.333333333332,{"$f":"VLOOKUP($D199,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":4206.3997978058842},{"$f":"VLOOKUP($D199,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":3062.8546492342311},{"$f":"VLOOKUP($D199,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":4500.7455529598819},11769.999999999996,{"$f":"VLOOKUP($D199,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":4768.0643427451141},{"$f":"VLOOKUP($D199,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":4414.8651985636307},{"$f":"VLOOKUP($D199,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":4057.0704586912561},13240.000000000002]
["Playcorner Nursery","DE23 8GD","D","EY474393",3240,3360,2880,9480,null,0,0,0,0,null,40100.400000000001,null,0,4697,247,744,null,5688,null,45788.4,null,null,{"$f":"VLOOKUP($D200,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":2464.8492124176641},{"$f":"VLOOKUP($D200,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":2798.8816517037922},{"$f":"VLOOKUP($D200,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":2564.6024692118776},7828.3333333333339,{"$f":"VLOOKUP($D200,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":418.14856674536691},{"$f":"VLOOKUP($D200,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":364.46888847998366},{"$f":"VLOOKUP($D200,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":452.38254477464955},1235,{"$f":"VLOOKUP($D200,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":1480.166787180375},{"$f":"VLOOKUP($D200,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":1043.2486945353648},{"$f":"VLOOKUP($D200,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":1196.5845182842604},3720]
["Playdays Opportunity Group","DE73 1TU","D",206146,5137,5137,5137,15411,null,0,0,0,0,null,65188.530000000006,null,0,612,576,103,null,1291,null,66479.53,null,null,{"$f":"VLOOKUP($D201,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":285.29739044150756},{"$f":"VLOOKUP($D201,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":555.94623904160119},{"$f":"VLOOKUP($D201,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":178.75637051689142},1020.0000000000002,{"$f":"VLOOKUP($D201,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":786.15893532565735},{"$f":"VLOOKUP($D201,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":1304.8454279153834},{"$f":"VLOOKUP($D201,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":788.99563675895911},2880,{"$f":"VLOOKUP($D201,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":175.131238806135},{"$f":"VLOOKUP($D201,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":33.040820933230137},{"$f":"VLOOKUP($D201,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":306.82794026063488},515]
["Positive Steps Childcare","DE23 6US","D","EY370198",3075,3075,3075,9225,null,0,0,0,0,null,39021.750000000007,null,0,5118,824,1354,null,7296,null,46317.750000000007,null,null,{"$f":"VLOOKUP($D202,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":2913.1039716670884},{"$f":"VLOOKUP($D202,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":3074.9430812041492},{"$f":"VLOOKUP($D202,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":2541.9529471287633},8530,{"$f":"VLOOKUP($D202,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":1750.4392820568105},{"$f":"VLOOKUP($D202,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":1750.4392820568105},{"$f":"VLOOKUP($D202,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":619.12143588637969},4120.0000000000009,{"$f":"VLOOKUP($D202,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":2104.8172146536367},{"$f":"VLOOKUP($D202,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":2244.0433254705626},{"$f":"VLOOKUP($D202,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":2421.1394598758002},6770]
["Riverside Day Nursery - Asquith Court","DE24 8HX","D","EY283239",6987,6987,6987,20961,null,0,0,0,0,null,88665.030000000013,null,0,3858,680,41,null,4579,null,93244.030000000013,null,null,{"$f":"VLOOKUP($D203,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":1984.6519790229756},{"$f":"VLOOKUP($D203,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":2584.7908388994952},{"$f":"VLOOKUP($D203,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":1860.5571820775299},6430,{"$f":"VLOOKUP($D203,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":1139.9740714062791},{"$f":"VLOOKUP($D203,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":861.48725487552133},{"$f":"VLOOKUP($D203,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1398.5386737181991},3399.9999999999995,{"$f":"VLOOKUP($D203,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":11.90322580645161},{"$f":"VLOOKUP($D203,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":11.90322580645161},{"$f":"VLOOKUP($D203,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":181.19354838709674},204.99999999999997]
["Rosehill Early Years Centre","DE23 6WY","P","EY539485",6300,8400,8100,22800,null,0,0,0,0,null,96444.000000000015,null,0,12755,1431,3516,null,17702,null,114146.00000000001,null,null,{"$f":"VLOOKUP($D204,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":7314.2936936854285},{"$f":"VLOOKUP($D204,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":7588.1518039014181},{"$f":"VLOOKUP($D204,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":6355.8878357464873},21258.333333333336,{"$f":"VLOOKUP($D204,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":296.69534515087332},{"$f":"VLOOKUP($D204,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":4772.3306041561937},{"$f":"VLOOKUP($D204,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":2085.9740506929334},7155,{"$f":"VLOOKUP($D204,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":5956.4457744099627},{"$f":"VLOOKUP($D204,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":6690.4262326002117},{"$f":"VLOOKUP($D204,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":4933.1279929898274},17580]
["Rydale Childrens Centre P D N","DE22 4EN","D","EY370254",9951,9951,9951,29853,null,0,0,0,0,null,126278.19000000002,null,0,3819,3598,86,null,7503,null,133781.19,null,null,{"$f":"VLOOKUP($D205,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":2318.6989834427932},{"$f":"VLOOKUP($D205,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":1698.1709813530545},{"$f":"VLOOKUP($D205,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":2348.130035204153},6365,{"$f":"VLOOKUP($D205,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":6109.4385104473449},{"$f":"VLOOKUP($D205,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":7215.2145926097683},{"$f":"VLOOKUP($D205,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":4665.346896942885},17990,{"$f":"VLOOKUP($D205,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":25.412912868561435},{"$f":"VLOOKUP($D205,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":25.412912868561435},{"$f":"VLOOKUP($D205,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":379.1741742628771},430]
["Scallywags Nursery","DE73 5WX","D","EY481412",7800,4550,4500,16850,null,0,0,0,0,null,71275.5,null,0,215,306,0,null,521,null,71796.5,null,null,{"$f":"VLOOKUP($D206,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":127.50690064447852},{"$f":"VLOOKUP($D206,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":158.67563971868634},{"$f":"VLOOKUP($D206,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":72.150792970168538},358.33333333333343,{"$f":"VLOOKUP($D206,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":565.40609104701139},{"$f":"VLOOKUP($D206,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":459.63884321897638},{"$f":"VLOOKUP($D206,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":504.95506573401218},1529.9999999999998,{"$f":"VLOOKUP($D206,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D206,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D206,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Shining Stars Day Nursery","DE23 6WW","P","EY500690",4310,4310,4310,12930,null,0,0,0,0,null,54693.900000000009,null,0,6983,1158,1874,null,10015,null,64708.900000000009,null,null,{"$f":"VLOOKUP($D207,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":4126.8113390736235},{"$f":"VLOOKUP($D207,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":4309.5483725381382},{"$f":"VLOOKUP($D207,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":3201.9736217215727},11638.333333333334,{"$f":"VLOOKUP($D207,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":2400.9219990908809},{"$f":"VLOOKUP($D207,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":2400.9219990908809},{"$f":"VLOOKUP($D207,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":988.15600181823845},5790,{"$f":"VLOOKUP($D207,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":3030.5513831360577},{"$f":"VLOOKUP($D207,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":4110.6473949375386},{"$f":"VLOOKUP($D207,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":2228.8012219264033},9370]
["Silver Trees Private Day Nursery","DE22 3AD","D","EY282326",9369,9369,9369,28107,null,0,0,0,0,null,118892.61000000002,null,0,3379,2472,20,null,5871,null,124763.61000000002,null,null,{"$f":"VLOOKUP($D208,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":1921.3073419067416},{"$f":"VLOOKUP($D208,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":1013.7349743991062},{"$f":"VLOOKUP($D208,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":2696.6243503608189},5631.6666666666661,{"$f":"VLOOKUP($D208,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":4505.3561077159629},{"$f":"VLOOKUP($D208,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":4140.7133601016576},{"$f":"VLOOKUP($D208,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":3713.9305321823786},12360,{"$f":"VLOOKUP($D208,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":5.7271567407500727},{"$f":"VLOOKUP($D208,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":5.7271567407500727},{"$f":"VLOOKUP($D208,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":88.545686518499835},99.999999999999986]
["Sinfin Community Childcare","DE24 9HG","D","EY279508",8186,8186,8186,24558,null,0,0,0,0,null,103880.34000000001,null,0,8848,610,61,null,9519,null,113399.34000000001,null,null,{"$f":"VLOOKUP($D209,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":4876.4155084063268},{"$f":"VLOOKUP($D209,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":4993.1661803992629},{"$f":"VLOOKUP($D209,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":4877.0849778610782},14746.666666666668,{"$f":"VLOOKUP($D209,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":522.95211087259986},{"$f":"VLOOKUP($D209,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":585.67313449592211},{"$f":"VLOOKUP($D209,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1941.3747546314778},3050,{"$f":"VLOOKUP($D209,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":16.174528404912888},{"$f":"VLOOKUP($D209,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":16.174528404912888},{"$f":"VLOOKUP($D209,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":272.65094319017419},304.99999999999994]
["Sinfin Community Childcare at SCILLS Community Centre","DE24 9NT","P","EY456892",5126,5126,5126,15378,null,0,0,0,0,null,65048.94000000001,null,0,6312,1041,81,null,7434,null,72482.94,null,null,{"$f":"VLOOKUP($D210,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":3893.5877393230403},{"$f":"VLOOKUP($D210,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":3566.3006539886392},{"$f":"VLOOKUP($D210,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":3060.1116066883224},10520.000000000002,{"$f":"VLOOKUP($D210,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":2170.6223776472552},{"$f":"VLOOKUP($D210,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":2170.6223776472552},{"$f":"VLOOKUP($D210,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":863.75524470548874},5204.9999999999991,{"$f":"VLOOKUP($D210,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":160.35075911765063},{"$f":"VLOOKUP($D210,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":25.701167321705373},{"$f":"VLOOKUP($D210,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":218.94807356064393},404.99999999999994]
["St Andrew's Pre-School Playgroup","DE23 7PX","P","EY541153",5338,5338,5338,16014,null,0,0,0,0,null,67739.22,null,0,608,1104,527,null,2239,null,69978.22,null,null,{"$f":"VLOOKUP($D211,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":333.94266250354826},{"$f":"VLOOKUP($D211,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":197.89194815025078},{"$f":"VLOOKUP($D211,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":481.49872267953464},1013.3333333333337,{"$f":"VLOOKUP($D211,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":1667.4611021491387},{"$f":"VLOOKUP($D211,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":2411.0252380704583},{"$f":"VLOOKUP($D211,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1441.5136597804026},5520,{"$f":"VLOOKUP($D211,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":667.37238219895266},{"$f":"VLOOKUP($D211,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":474.57591623036637},{"$f":"VLOOKUP($D211,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":1493.0517015706803},2634.9999999999991]
["St Edmunds Pre-School And Playgroup","DE22 2FN","P","EY535976",3742,3742,3742,11226,null,0,0,0,0,null,47485.98,null,0,240,46,24,null,310,null,47795.98,null,null,{"$f":"VLOOKUP($D212,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":124.37128148308382},{"$f":"VLOOKUP($D212,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":72.350273142673188},{"$f":"VLOOKUP($D212,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":203.27844537424303},400,{"$f":"VLOOKUP($D212,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":75.937449659075284},{"$f":"VLOOKUP($D212,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":75.937449659075284},{"$f":"VLOOKUP($D212,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":78.125100681849446},230,{"$f":"VLOOKUP($D212,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":6.3948046986916234},{"$f":"VLOOKUP($D212,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":6.3948046986916234},{"$f":"VLOOKUP($D212,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":107.21039060261676},120]
["St Joseph's R. C. Pre-School","DE23 6SB","P",206154,8628,8628,8628,25884,null,0,0,0,0,null,109489.32,null,0,8478,2005,2371,null,12854,null,122343.32,null,null,{"$f":"VLOOKUP($D213,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":4595.0728360966459},{"$f":"VLOOKUP($D213,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":4387.1284095829524},{"$f":"VLOOKUP($D213,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":5147.7987543204035},14130.000000000002,{"$f":"VLOOKUP($D213,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":3305.951439305044},{"$f":"VLOOKUP($D213,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":3740.2834048868908},{"$f":"VLOOKUP($D213,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":2978.7651558080643},10025,{"$f":"VLOOKUP($D213,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":3934.4768812508073},{"$f":"VLOOKUP($D213,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":3490.1680980489778},{"$f":"VLOOKUP($D213,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":4430.3550207002145},11855]
["St Paul's Church Hall Pre-School","DE1 3RT","D","EY395637",1512,1512,1512,4536,null,0,0,0,0,null,19187.280000000002,null,0,469,383,107,null,959,null,20146.280000000002,null,null,{"$f":"VLOOKUP($D214,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":270.64388953051883},{"$f":"VLOOKUP($D214,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":179.4925072474999},{"$f":"VLOOKUP($D214,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":331.53026988864798},781.66666666666674,{"$f":"VLOOKUP($D214,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":882.04002212728028},{"$f":"VLOOKUP($D214,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":338.80440442036172},{"$f":"VLOOKUP($D214,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":694.15557345235788},1914.9999999999998,{"$f":"VLOOKUP($D214,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":44.876534776289517},{"$f":"VLOOKUP($D214,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":46.33383494660422},{"$f":"VLOOKUP($D214,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":443.78963027710614},534.99999999999989]
["The Cottage Private Day Nursery Uttoxeter Road","DE3 9AX","P","EY100960",9360,9870,10260,29490,null,0,0,0,0,null,124742.70000000001,null,0,659,307,85,null,1051,null,125793.70000000001,null,null,{"$f":"VLOOKUP($D215,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":209.55820650433998},{"$f":"VLOOKUP($D215,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":510.36198930194212},{"$f":"VLOOKUP($D215,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":378.41313752705139},1098.3333333333335,{"$f":"VLOOKUP($D215,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":726.1006478752123},{"$f":"VLOOKUP($D215,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":471.56243892279178},{"$f":"VLOOKUP($D215,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":337.33691320199603},1535,{"$f":"VLOOKUP($D215,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":26.404169079328305},{"$f":"VLOOKUP($D215,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":26.404169079328305},{"$f":"VLOOKUP($D215,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":372.19166184134338},425]
["The Cottage Private Day Nursery(3)","DE22 3PD","D",206103,11173,11173,11173,33519,null,0,0,0,0,null,141785.37000000002,null,0,2195,2932,177,null,5304,null,147089.37000000002,null,null,{"$f":"VLOOKUP($D216,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":1238.7543797261735},{"$f":"VLOOKUP($D216,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":935.98342464192228},{"$f":"VLOOKUP($D216,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":1483.5955289652372},3658.333333333333,{"$f":"VLOOKUP($D216,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":5351.4201167220117},{"$f":"VLOOKUP($D216,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":5812.6479504778308},{"$f":"VLOOKUP($D216,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":3495.9319328001584},14660,{"$f":"VLOOKUP($D216,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":316.06535206785793},{"$f":"VLOOKUP($D216,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":225.9516422541094},{"$f":"VLOOKUP($D216,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":342.98300567803273},885]
["The Faraway Tree Day Nursery","DE22 3HQ","D","EY495633",4860,3360,2880,11100,null,0,0,0,0,null,46953.000000000007,null,0,1587,1121,242,null,2950,null,49903.000000000007,null,null,{"$f":"VLOOKUP($D217,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":1234.0441113830764},{"$f":"VLOOKUP($D217,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":409.66332765343782},{"$f":"VLOOKUP($D217,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":1001.2925609634862},2645.0000000000005,{"$f":"VLOOKUP($D217,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":1792.7103857101754},{"$f":"VLOOKUP($D217,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":1942.9027791411688},{"$f":"VLOOKUP($D217,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1869.3868351486551},5604.9999999999991,{"$f":"VLOOKUP($D217,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":661.59107846350116},{"$f":"VLOOKUP($D217,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":294.02931392963046},{"$f":"VLOOKUP($D217,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":254.37960760686829},1210]
["The Orchard Garden Private Day Nurser","DE1 1RX","D","EY103452",10356,10356,10356,31068,null,0,0,0,0,null,131417.64000000001,null,0,12437,1572,264,null,14273,null,145690.64000000001,null,null,{"$f":"VLOOKUP($D218,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":6665.1288274755352},{"$f":"VLOOKUP($D218,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":8007.9429947269355},{"$f":"VLOOKUP($D218,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":6055.2615111308651},20728.333333333336,{"$f":"VLOOKUP($D218,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":2820.2216473955582},{"$f":"VLOOKUP($D218,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":1104.3936460303337},{"$f":"VLOOKUP($D218,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":3935.3847065741079},7860,{"$f":"VLOOKUP($D218,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":434.2358858081522},{"$f":"VLOOKUP($D218,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":275.85236716227513},{"$f":"VLOOKUP($D218,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":609.91174702957267},1320]
["Treetops Private Day Nursery","DE21 2DF","D",258424,8594,8594,8594,25782,null,0,0,0,0,null,109057.86000000002,null,0,1207,999,33,null,2239,null,111296.86000000002,null,null,{"$f":"VLOOKUP($D219,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":686.45448409226776},{"$f":"VLOOKUP($D219,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":323.43735335817343},{"$f":"VLOOKUP($D219,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":1001.7748292162255},2011.6666666666667,{"$f":"VLOOKUP($D219,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":2225.7273715575179},{"$f":"VLOOKUP($D219,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":1194.3137368134567},{"$f":"VLOOKUP($D219,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1574.9588916290254},4995,{"$f":"VLOOKUP($D219,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":8.1032583031638588},{"$f":"VLOOKUP($D219,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":8.1032583031638588},{"$f":"VLOOKUP($D219,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":148.79348339367229},165]
["White House Day Nursery Alvaston","DE24 0JR","D","EY452684",17729,17729,17729,53187,null,0,0,0,0,null,224981.01,null,0,7399,4063,38,null,11500,null,236481.01,null,null,{"$f":"VLOOKUP($D220,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":4040.1599621301339},{"$f":"VLOOKUP($D220,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":3677.0421227158336},{"$f":"VLOOKUP($D220,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":4614.4645818207},12331.666666666668,{"$f":"VLOOKUP($D220,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":6279.8830219848633},{"$f":"VLOOKUP($D220,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":8310.7686074306057},{"$f":"VLOOKUP($D220,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":5724.3483705845265},20314.999999999993,{"$f":"VLOOKUP($D220,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":11.82370680573114},{"$f":"VLOOKUP($D220,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":11.82370680573114},{"$f":"VLOOKUP($D220,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":166.3525863885377},189.99999999999997]
["White House Kids Club","DE72 3HB","P","EY544723",7920,4410,3960,16290,null,0,0,0,0,null,68906.700000000012,null,0,3026,547,0,null,3573,null,72479.700000000012,null,null,{"$f":"VLOOKUP($D221,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":2238.201984746197},{"$f":"VLOOKUP($D221,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":1778.045326698048},{"$f":"VLOOKUP($D221,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":1027.0860218890882},5043.333333333333,{"$f":"VLOOKUP($D221,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":1309.0519774960114},{"$f":"VLOOKUP($D221,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":232.52896968679147},{"$f":"VLOOKUP($D221,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1193.4190528171969},2735,{"$f":"VLOOKUP($D221,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D221,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D221,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Whitehouse Day Nursery Limited","DE21 7LU","D","EY431769",10800,14910,18180,43890,null,0,0,0,0,null,185654.7,null,0,2344,641,0,null,2985,null,188639.7,null,null,{"$f":"VLOOKUP($D222,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":936.70163498642921},{"$f":"VLOOKUP($D222,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":2469.4626725356252},{"$f":"VLOOKUP($D222,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":500.50235914461234},3906.666666666667,{"$f":"VLOOKUP($D222,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":1392.6303235793598},{"$f":"VLOOKUP($D222,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":546.29808709674876},{"$f":"VLOOKUP($D222,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":1266.0715893238912},3205,{"$f":"VLOOKUP($D222,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D222,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D222,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Woodlands Private Day Nursery","DE22 1BJ","D",509204,13787,13787,13787,41361,null,0,0,0,0,null,174957.03000000003,null,0,514,365,67,null,946,null,175903.03000000003,null,null,{"$f":"VLOOKUP($D223,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":118.04860856157528},{"$f":"VLOOKUP($D223,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":382.24347115979191},{"$f":"VLOOKUP($D223,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":356.37458694529948},856.66666666666674,{"$f":"VLOOKUP($D223,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":662.65092988449817},{"$f":"VLOOKUP($D223,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":486.47186802339365},{"$f":"VLOOKUP($D223,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":675.87720209210795},1824.9999999999995,{"$f":"VLOOKUP($D223,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":16.181862801795894},{"$f":"VLOOKUP($D223,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":252.652108061044},{"$f":"VLOOKUP($D223,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":66.166029137160038},334.99999999999994]
["Littlesteps Pre- School","DE23 6EP","P","EY385725",3138,3138,3138,9414,null,0,0,0,0,null,39821.22,null,0,0,0,149,null,149,null,39970.22,null,null,{"$f":"VLOOKUP($D224,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D224,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D224,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D224,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D224,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D224,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":0},0,{"$f":"VLOOKUP($D224,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":170.75424395970714},{"$f":"VLOOKUP($D224,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":333.03132687176924},{"$f":"VLOOKUP($D224,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":241.21442916852351},744.99999999999989]
["Schools Out Club (Derby) Ltd - Allestree School's Out Club","DE22 2QL","P","EY493996",320,320,320,960,null,0,0,0,0,null,4060.8,null,0,0,0,0,null,0,null,4060.8,null,null,{"$f":"VLOOKUP($D225,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D225,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D225,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D225,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D225,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D225,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":0},0,{"$f":"VLOOKUP($D225,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D225,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D225,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Tiny Tots At Boulton Children's Centre","DE24 0DD","D","EY495143",1390,1390,1390,4170,null,0,0,0,0,null,17639.100000000002,null,0,1889,247,0,null,2136,null,19775.100000000002,null,null,{"$f":"VLOOKUP($D226,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":1235.1450756027789},{"$f":"VLOOKUP($D226,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":1389.5382100531262},{"$f":"VLOOKUP($D226,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":523.65004767742812},3148.333333333333,{"$f":"VLOOKUP($D226,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":154.49425140808623},{"$f":"VLOOKUP($D226,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":695.55757216676534},{"$f":"VLOOKUP($D226,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":384.94817642514823},1234.9999999999998,{"$f":"VLOOKUP($D226,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D226,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D226,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["Natalies Child Minding (Natalie Bowles)","DE73 6PN","P","EY372766",720,840,0,1560,null,0,0,0,0,null,6598.8000000000011,null,0,0,0,0,null,0,null,6598.8000000000011,null,null,{"$f":"VLOOKUP($D227,'Nursery detail'!C:AF,17,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D227,'Nursery detail'!C:AG,18,FALSE)/$AA$1","v":0},{"$f":"VLOOKUP($D227,'Nursery detail'!C:AH,19,FALSE)/$AA$1","v":0},0,{"$f":"VLOOKUP($D227,'Nursery detail'!C:AF,21,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D227,'Nursery detail'!C:AG,22,FALSE)/$AE$1","v":0},{"$f":"VLOOKUP($D227,'Nursery detail'!C:AH,23,FALSE)/$AE$1","v":0},0,{"$f":"VLOOKUP($D227,'Nursery detail'!$C:$AF,25,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D227,'Nursery detail'!$C:$AF,26,FALSE)/$AI$1","v":0},{"$f":"VLOOKUP($D227,'Nursery detail'!$C:$AF,27,FALSE)/$AI$1","v":0},0]
["PVI Total",null,null,null,608365,607318,638417,1854100,null,0,0,0,0,null,7842843,null,0,321114,91657,37837,null,450608,null,8293451.0000000009,null,null,{"$f":"SUM(AA64:AA227)","v":174142.65153648675},183922.82535754528,{"$f":"SUM(AC64:AC227)","v":177124.52310596802},{"$f":"SUM(AD64:AD227)","v":535189.99999999988},{"$f":"SUM(AE64:AE227)","v":151786.88633813383},151890.78764700142,154607.32601486475,{"$f":"SUM(AH64:AH227)","v":458285},{"$f":"SUM(AI64:AI227)","v":67102.766587540915},{"$f":"SUM(AJ64:AJ227)","v":59094.939309573565},{"$f":"SUM(AK64:AK227)","v":62987.294102885578},{"$f":"SUM(AL64:AL227)","v":189185}]
[]
["Grand Totals",null,null,"All",{"$f":"E228+E59","v":1079317},{"$f":"F228+F59","v":1012979},{"$f":"G228+G59","v":1047173},3139469,null,null,null,null,1168480,null,13279953.869999999,null,0,681127,153767,107890,null,942784,null,{"$f":"X228+X59","v":15393311.870000001},null,null,{"$f":"AA228+AA59","v":375510.86331462086},{"$f":"AB228+AB59","v":393955.58642386098},365745.21692818496,1135211.6666666665,{"$f":"AE228+AE59","v":249098.11760931608},240653.62512349765,279083.25726718624,768835,{"$f":"AI228+AI59","v":187369.61561905965},173665.81240810486,178414.57197283558,539450]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA259","v":15393311.870000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X232-X230","v":0}]
[]
[]
[]
[]
[]
[]
["Units"]
["Maintained School","M",null,"M",{"$f":"SUMIF($C:$C,$B$241,E1:E227)","v":365652},{"$f":"SUMIF($C:$C,$B$241,F1:F227)","v":307591},{"$f":"SUMIF($C:$C,$B$241,G1:G227)","v":313896},{"$f":"SUM(E241:G241)","v":987139},null,{"$f":"H241*$O$2","v":4175597.97}]
["Stand Alone Nursery","S",null,"S",{"$f":"SUMIF($C:$C,$B$242,E1:E228)","v":105300},{"$f":"SUMIF($C:$C,$B$242,F1:F228)","v":98070},{"$f":"SUMIF($C:$C,$B$242,G1:G228)","v":94860},{"$f":"SUM(E242:G242)","v":298230},null,{"$f":"H242*$O$2","v":1261512.9000000001}]
["Pre School","P",null,"P",{"$f":"SUMIF($C:$C,$B$243,E1:E229)","v":330395},{"$f":"SUMIF($C:$C,$B$243,F1:F229)","v":329178},{"$f":"SUMIF($C:$C,$B$243,G1:G229)","v":363027},1022600,null,4325598]
["Day Nursery","D",null,"D",{"$f":"SUMIF($C:$C,$B$244,E1:E230)","v":277970},{"$f":"SUMIF($C:$C,$B$244,F1:F230)","v":278140},{"$f":"SUMIF($C:$C,$B$244,G1:G230)","v":275390},831500,null,3517245.0000000005]
[null,"All",null,"All",{"$f":"SUM(E241:E244)","v":1079317},{"$f":"SUM(F241:F244)","v":1012979},1047173,3139469,null,{"$f":"SUM(J241:J244)","v":13279953.870000001}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Enter rates",null,null,null,null,null,null,null,null,null,0,0.6,0.2,0.2]
[null,null,null,null,null,null,null,null,null,null,null,null,100000,1.3399999999999999,null,null,null,4.2300000000000004,null,"Deprivation"]
[null,null,null,null,null,null,null,null,null,null,"Total Forecast Hours",null,"Standalone Lump Sum","Standalone Supplement","Business Rates (NNDR)","Total",null,"Base Costs",null,"FSM","IMD 20% Most Deprived","IMD 20% to 40% Deprived","EAL",null,"Total Deprivation",null,"Grand Total",null,"Autumn 2018 Revised Estimates","Variance"]
[null,null,null,null,null,null,null,null,null,"LA Maintained",935825,null,700000,399627,70947,{"$f":"SUM(M256:O256)","v":1170574},null,3958539.7499999995,null,0,248166,44086,49946,null,342198,null,{"$f":"P256+R256+Y256","v":5471311.75},null,5360881,108336.75]
[null,null,null,null,null,null,null,null,null,"Academy Schools",349544,null,0,0,0,0,null,1478571.1199999999,null,0,111847,18024,20107,null,149978,null,{"$f":"P257+R257+Y257","v":1628549.1199999999},null,1641777,-13227.880000000121]
[null,null,null,null,null,null,null,null,null,"PVI's",1854100,null,0,0,0,0,null,7842843,null,0,321114,91657,37837,null,450608,null,8293451,null,8038111,255340]
[null,null,null,null,null,null,null,null,null,"Grand Total",3139469,null,{"$f":"SUM(M256:M258)","v":700000},{"$f":"SUM(N256:N258)","v":399627},70947,1170574,null,13279953.869999999,null,0,681127,153767,107890,null,942784,null,{"$f":"SUM(AA256:AA258)","v":15393311.870000001},null,15040769,350448.86999999988]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Old rates",null,4.1100000000000003,null,0.2,null,null,null,null,null,"Plus Other Costs:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,-0.03,null,"Adjusted by - FSM",null,0.03,null,-0.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,-0.12,null,"Adjsut to balance to the supplementary funding ",null,null,null,null,null,null,null,null,null,"SEN Inclusion Fund (top slice)",250000,"NO - Up to £300k'ish as pressures on this pot"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central Services (top slice)",200000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingency & trajectory funding (top slice)",118377,3.5740014147625246E-2,"% top slice above 5% limit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingency and trajectory should be £200k, but add funding of £145k predicted from 18/19 and £248 K for 2019/20"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disability Access Fund",71955]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Budget Proposed",{"$f":"SUM(AA259:AA268)","v":16033643.870000001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Passthrough Rate (%)",1.1028633806525647]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Funding Available",16033644.260772301]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surplus / Deficit (-)",0.39077229984104633]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals",null,null,{"$f":"AA259","v":15393311.870000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rates",null,null,{"$f":"L36","v":70947}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DAF",null,null,{"$f":"AA268","v":71955}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SEN",null,null,{"$f":"AA263","v":250000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA281:AA284)","v":15786213.870000001}]

{"sheet":"Nursery detail","index":8,"n_rows":234,"n_cols":49,"rows_kept":234,"cut":false,"hidden":true,"merged":[[1,41,1,44],[1,45,1,48],[2,37,2,39],[2,41,2,43],[2,45,2,47],[1,37,1,40],[2,13,2,15],[2,18,2,20],[2,22,2,24],[2,26,2,28],[0,18,0,31],[1,8,1,11],[1,13,1,16],[1,18,1,21],[1,22,1,25],[1,26,1,29]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,"Standalone Costs",null,null,null,null,"Base Costs",null,null,null,null,"IMD 20% Most Deprived",null,null,null,"IMD 20% to 40% Deprived",null,null,null,"EAL",null,null,null,29,30,null,null,null,null,null,"IMD 20% Most Deprived",null,null,null,"IMD 20% to 40% Deprived",null,null,null,"EAL"]
[null,null,null,null,null,null,null,null,100000,1.34,null,null,null,4.2300000000000004,null,null,null,null,0.4,null,null,null,0.2,null,null,null,0.2,null,null,null,null,null,null,null,null,null,null,"%",null,null,null,"%",null,null,null,"%"]
["School","Cost Centre","OFSTED ID","Summer","Autumn","Spring","Total Forecast Hours",null,"Standalone Lump Sum","Standalone Supplement","Business Rates (NNDR)","Total",null,"Summer","Autumn","Spring","Total",null,"Summer","Autumn","Spring","Total","Summer","Autumn","Spring","Total","Summer","Autumn","Spring","Total",null,"Total Deprivation",null,"Grand Total",null,null,null,"Summer","Autumn","Spring","Total","Summer","Autumn","Spring","Total","Summer","Autumn","Spring","Total"]
["Alvaston Infant and Nursery School","E200201",2443,9360,11925,8100,29385,null,0,0,0,{"$f":"SUM(I5:K5)","v":0},null,{"$f":"D5*$N$3","v":39592.800000000003},{"$f":"E5*$N$3","v":50442.750000000007},34263,{"$f":"SUM(N5:P5)","v":124298.55000000002},null,{"$f":"(V5/AO5)*AL5","v":919.39875285300877},{"$f":"(V5/AO5)*AM5","v":1894.3083738028029},{"$f":"(V5/AO5)*AN5","v":1704.2928733441884},{"$f":"VLOOKUP(C5,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":4518},{"$f":"(Z5/AS5)*AP5","v":1355.4061828713332},{"$f":"(Z5/AS5)*AQ5","v":1026.9261938987418},{"$f":"(Z5/AS5)*AR5","v":956.66762322992554},{"$f":"VLOOKUP(C5,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":3339},{"$f":"(AD5/AW5)*AT5","v":196.83201328313518},{"$f":"(AD5/AW5)*AU5","v":280.66511982108426},{"$f":"(AD5/AW5)*AV5","v":139.50286689578053},{"$f":"VLOOKUP(C5,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":617},null,{"$f":"V5+Z5+AD5","v":8474},null,{"$f":"AF5+Q5+L5","v":132772.55000000002},null,null,null,15.384615384615385,31.69811320754717,28.518518518518519,{"$f":"SUM(AL5:AN5)","v":75.601247110681072},69.230769230769226,52.452830188679243,48.864197530864196,{"$f":"SUM(AP5:AR5)","v":170.54779695031266},9.6153846153846168,13.710691823899371,6.8148148148148149,{"$f":"SUM(AT5:AV5)","v":30.140891254098804}]
["Arboretum Primary School","E200401",2629,13860,13020,12960,39840,null,0,0,0,0,null,{"$f":"D6*$N$3","v":58627.8},{"$f":"E6*$N$3","v":55074.600000000006},{"$f":"F6*$N$3","v":54820.800000000003},{"$f":"SUM(N6:P6)","v":168523.2},null,{"$f":"(V6/AO6)*AL6","v":7451.9581989420722},{"$f":"(V6/AO6)*AM6","v":7969.4552960908286},{"$f":"(V6/AO6)*AN6","v":6862.586504967102},{"$f":"VLOOKUP(C6,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":22284},{"$f":"(Z6/AS6)*AP6","v":136.31417013850358},{"$f":"(Z6/AS6)*AQ6","v":0},{"$f":"(Z6/AS6)*AR6","v":645.68582986149636},{"$f":"VLOOKUP(C6,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":782},{"$f":"(AD6/AW6)*AT6","v":2417.4729995837274},{"$f":"(AD6/AW6)*AU6","v":2187.423149623341},{"$f":"(AD6/AW6)*AV6","v":2251.1038507929306},{"$f":"VLOOKUP(C6,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":6856},null,{"$f":"V6+Z6+AD6","v":29922},null,{"$f":"AF6+Q6+L6","v":198445.2},null,null,null,93.506493506493499,100,86.111111111111114,{"$f":"SUM(AL6:AN6)","v":279.61760461760457},5.1948051948051948,0,24.606481481481481,{"$f":"SUM(AP6:AR6)","v":29.801286676286676},90.909090909090907,82.258064516129039,84.652777777777771,{"$f":"SUM(AT6:AV6)","v":257.81993320299773}]
["Ashgate Nursery","E100101",1014,10980,9030,9180,29190,null,100000,{"$f":"G7*J$3","v":39114.600000000006},11866,{"$f":"SUM(I7:K7)","v":150980.6},null,46445.4,38196.9,38831.4,123473.70000000001,null,1015.675002322486,1268.3376532493419,1584.9873444281718,{"$f":"VLOOKUP(C7,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":3869},1225.4427170014617,1196.0028528133041,991.55443018523465,{"$f":"VLOOKUP(C7,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":3413},113.08179933632938,315.93282557118141,234.98537509248919,{"$f":"VLOOKUP(C7,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":664},null,7946,null,282400.30000000005,null,null,null,17.629382303839733,22.014925373134329,27.511111111111109,67.155418788085171,62.700333889816363,61.194029850746269,50.733333333333327,174.62769707389594,6.010016694490818,16.791044776119403,12.488888888888889,35.289950359499109]
["Asterdale Primary School","E200701",2464,8460,7140,6660,22260,null,0,0,0,{"$f":"SUM(I8:K8)","v":0},null,35785.800000000003,30202.200000000004,28171.800000000003,94159.8,null,2429.8447727272724,2638.7454545454548,1842.4097727272726,{"$f":"VLOOKUP(C8,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":6911},89.118722420676605,46.598024795125028,260.28325278419834,{"$f":"VLOOKUP(C8,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":396},122.94346978557503,96.426250812215727,151.6302794022092,{"$f":"VLOOKUP(C8,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":371},null,7678,null,101837.8,null,null,null,54.166666666666664,58.82352941176471,41.071428571428569,154.06162464985994,6.25,3.2679738562091507,18.253968253968253,27.771942110177406,8.3333333333333321,6.5359477124183014,10.277777777777777,25.147058823529413]
["Beaufort Community Primary School","E200801",2004,11700,5040,4320,21060,null,0,0,0,0,null,49491.000000000007,21319.200000000001,18273.600000000002,89083.800000000017,null,2704.7818253797996,3026.8720570964756,2869.3461175237258,{"$f":"VLOOKUP(C9,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":8601},337.67349155698668,296.49379746467127,475.83271097834205,{"$f":"VLOOKUP(C9,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":1110},54.372053668560376,0,92.627946331439631,{"$f":"VLOOKUP(C9,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":147},null,9858,null,98941.800000000017,null,null,null,65.384615384615387,73.170731707317074,69.362745098039213,207.91809218997167,25,21.951219512195124,35.228758169934643,82.17997768212976,3.8461538461538463,0,6.5522875816993471,10.398441427853193]
["Becket Primary School","E200901",2405,5220,2310,1980,9510,null,0,0,0,0,null,22080.600000000002,9771.3000000000011,8375.4000000000015,40227.300000000003,null,936.93603744149777,992.04992199688002,1015.0140405616226,{"$f":"VLOOKUP(C10,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":2944},294.74885077555854,298.74996639694615,288.50118282749537,{"$f":"VLOOKUP(C10,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":882},336.52803722730005,406.47308025885656,311.99888251384351,{"$f":"VLOOKUP(C10,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":1055},null,4881,null,45108.3,null,null,null,50,52.941176470588239,54.166666666666664,157.10784313725489,46.428571428571431,47.058823529411761,45.444444444444443,138.93183940242761,53.571428571428569,64.705882352941174,49.666666666666664,167.9439775910364]
["Bemrose","E300101",4177,4320,2310,3060,9690,null,0,0,0,0,null,18273.600000000002,9771.3000000000011,12943.800000000001,40988.700000000004,null,793.38582677165346,192.33595800524935,846.27821522309705,{"$f":"VLOOKUP(C11,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":1832},335.05436688881088,506.09610662925292,494.8495264819361,{"$f":"VLOOKUP(C11,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":1336},179.60889138998311,279.90996060776587,369.48114800225096,{"$f":"VLOOKUP(C11,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":829},null,3997,null,44985.700000000004,null,null,null,37.5,9.0909090909090917,40,86.590909090909093,54.166666666666664,81.818181818181827,80,215.9848484848485,29.166666666666668,45.454545454545453,60,134.62121212121212]
["Borrow Wood Primary School","E201201",5201,6300,3990,3780,14070,null,0,0,0,0,null,26649.000000000004,16877.7,15989.400000000001,59516.100000000006,null,330.67311369046882,542.51057714842545,243.81630916110566,{"$f":"VLOOKUP(C12,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":1117},17.401960784313726,0,53.598039215686278,{"$f":"VLOOKUP(C12,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":71},0,0,18,{"$f":"VLOOKUP(C12,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":18},null,1206,null,60722.100000000006,null,null,null,11.904761904761903,19.53125,8.7777777777777768,40.213789682539684,1.984126984126984,0,6.1111111111111107,8.0952380952380949,0,0,2.3555555555555556,2.3555555555555556]
["Brackensdale ER (Enhanced Resource) Primary School","E201401",2432,9000,6300,9000,24300,null,0,0,0,0,null,38070.000000000007,26649.000000000004,38070.000000000007,102789.00000000003,null,1221.2883845126835,2035.4806408544728,1434.2309746328438,{"$f":"VLOOKUP(C13,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":4691},1087.2232304900183,768.74369832627553,867.03307118370651,{"$f":"VLOOKUP(C13,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":2723},59.508433734939757,198.36144578313252,85.130120481927705,{"$f":"VLOOKUP(C13,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":343},null,7757,null,110546.00000000003,null,null,null,26,43.333333333333336,30.533333333333335,99.866666666666674,66,46.666666666666664,52.633333333333333,165.29999999999998,4,13.333333333333334,5.7222222222222223,23.055555555555557]
["Brookfield Primary School","E201801",2512,7920,4200,5940,18060,null,0,0,0,0,null,33501.600000000006,17766,25126.2,76393.8,null,87.352941176470594,0,286.64705882352939,{"$f":"VLOOKUP(C14,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":374},30.738461538461543,0,43.261538461538457,{"$f":"VLOOKUP(C14,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":74},452.47723509933775,585.55877483443714,390.96399006622516,{"$f":"VLOOKUP(C14,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":1429},null,1877,null,78270.8,null,null,null,2.2727272727272729,0,7.4579124579124576,9.7306397306397301,2.2727272727272729,0,3.1986531986531985,5.4713804713804715,38.636363636363633,50,33.383838383838381,122.02020202020201]
["Carlyle Infant School","E201901",2456,11880,13860,14040,39780,null,0,0,0,0,null,50252.4,58627.8,59389.200000000004,168269.40000000002,null,330.41988294172535,180.22902705912296,397.35108999915178,{"$f":"VLOOKUP(C15,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":908},276.24162904154423,421.89630617254016,151.86206478591558,{"$f":"VLOOKUP(C15,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":850},328.87232369662513,179.38490383452279,336.74277246885208,{"$f":"VLOOKUP(C15,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":845},null,2603,null,170872.40000000002,null,null,null,4.1666666666666661,2.2727272727272729,5.0106837606837606,11.450077700077699,10.416666666666668,15.909090909090908,5.7264957264957266,32.052253302253305,12.5,6.8181818181818175,12.799145299145298,32.117327117327115]
["Cavendish Close Infant School","E202001",2449,14040,16380,14040,44460,null,0,0,0,0,null,59389.200000000004,69287.400000000009,59389.200000000004,188065.80000000002,null,1250.6892272047442,1976.5019216858393,1436.8088511094161,{"$f":"VLOOKUP(C16,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":4664},1240.6049806379801,1307.0436550489169,967.35136431310229,{"$f":"VLOOKUP(C16,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":3515},155.36588047041593,79.797051302796262,145.83706822678784,{"$f":"VLOOKUP(C16,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":381},null,8560,null,196625.80000000002,null,null,null,13.869132290184922,21.917808219178081,15.933048433048432,51.71998894241144,41.607396870554766,43.835616438356162,32.443019943019941,117.88603325193088,5.3342816500711239,2.7397260273972601,5.0071225071225074,13.08113018459089]
["Central Nursery","E100301",1006,18000,14070,14760,46830,null,100000,{"$f":"G17*J$3","v":62752.200000000004},13500,176252.2,null,76140.000000000015,59516.100000000006,62434.8,198090.90000000002,null,2920.2735247634705,1590.6698847775465,2445.056590458983,{"$f":"VLOOKUP(C17,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":6956},910.54176639566754,953.68973183913351,1033.7685017651988,{"$f":"VLOOKUP(C17,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":2898},458.59498994143757,612.18082384790353,337.22418621065884,{"$f":"VLOOKUP(C17,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":1408},null,11262,null,385605.10000000003,null,null,null,30.488019546129845,16.606791838948009,25.526695526695526,72.62150691177338,29.264626152102117,30.651392937029758,33.225108225108222,93.141127314240094,14.786337424220019,19.738358300006777,10.873015873015873,45.397711597242669]
["Cherry Tree Hill Primary School","E202601",2451,9360,10920,9360,29640,null,0,0,0,0,null,39592.800000000003,46191.600000000006,39592.800000000003,125377.20000000001,null,934.38320502290094,1980.4861410811486,1138.13065389595,{"$f":"VLOOKUP(C18,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":4053},895.18453621048866,421.64489024407072,642.17057354544079,{"$f":"VLOOKUP(C18,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":1959},77.232802176447734,130.95996890788962,79.807228915662648,{"$f":"VLOOKUP(C18,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":288},null,6300,null,131677.20000000001,null,null,null,15.384615384615385,32.608695652173914,18.739316239316238,66.732627276105546,46.153846153846153,21.739130434782609,33.108974358974358,101.00195094760312,3.8461538461538463,6.5217391304347823,3.974358974358974,14.342251950947603]
["Griffe Field Primary School","E203301",2002,8820,10290,8820,27930,null,0,0,0,0,null,37308.600000000006,43526.700000000004,37308.600000000006,118143.90000000002,null,0,0,89,{"$f":"VLOOKUP(C19,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":89},37.225580655424757,0,27.774419344575247,{"$f":"VLOOKUP(C19,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":65},676.64176770236475,860.36795536720024,542.99027693043524,{"$f":"VLOOKUP(C19,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":2080},null,2234,null,120377.90000000002,null,null,null,0,0,1.6820987654320989,1.6820987654320989,2.109704641350211,0,1.574074074074074,3.6837787154242849,35.864978902953588,45.603271983640084,28.780864197530864,110.24911508412453]
["Harrington Nursery","E100401",1008,14400,16380,14400,45180,null,100000,{"$f":"G20*J$3","v":60541.200000000004},5616,166157.20000000001,null,60912.000000000007,69287.400000000009,60912.000000000007,191111.40000000002,null,8270.8399287707762,8952.3149153943432,7215.8451558348816,{"$f":"VLOOKUP(C20,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":24439},36.666703059836287,39.144182996311706,693.18911394385213,{"$f":"VLOOKUP(C20,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":769},1532.8027986594209,1922.7354025075776,1715.4617988330019,{"$f":"VLOOKUP(C20,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":5171},null,30379,null,387647.60000000003,null,null,null,91.139240506329116,98.648648648648646,79.513888888888886,269.30177804386665,1.2658227848101267,1.3513513513513513,23.930555555555554,26.547729691717031,50.632911392405063,63.513513513513509,56.666666666666664,170.81309157258522]
["Homefields Primary","E203501",2006,9180,8610,8820,26610,null,0,0,0,0,null,38831.4,36420.300000000003,37308.600000000006,112560.30000000002,null,0,107.98177542621988,105.01822457378013,{"$f":"VLOOKUP(C21,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":213},255.15826918862939,169.94131828200221,230.90041252936854,{"$f":"VLOOKUP(C21,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":656},279.99031028324566,458.98150035751758,317.02818935923682,{"$f":"VLOOKUP(C21,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":1056},null,1925,null,114485.30000000002,null,null,null,0,2.066772655007949,2.0100502512562812,4.0768229062642298,14.322250639386189,9.5389507154213042,12.960636515912899,36.821837870720387,15.856777493606138,25.993640699523052,17.954355108877724,59.804773302006907]
["Lakeside Community Primary School","E203601",2434,17532,14490,13656,45678,null,0,0,0,0,null,74160.36,61292.700000000004,57764.880000000005,193217.94,null,3636.2543572897521,4142.5207798769479,4304.2248628333,{"$f":"VLOOKUP(C22,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":12083},1775.2187532243331,1517.2827256629535,1532.4985211127134,{"$f":"VLOOKUP(C22,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":4825},369.51203090222526,643.27532475075805,346.21264434701664,{"$f":"VLOOKUP(C22,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":1359},null,18267,null,211484.94,null,null,null,40.113194198797316,45.698051948051948,47.481884057971016,133.29313020482027,57.835160948001416,49.43181818181818,49.927536231884055,157.19451536170365,12.239122744959321,21.306818181818183,11.467391304347826,45.013332231125332]
["Lord St Nursery","E100501",1005,18540,12600,14760,45900,null,100000,{"$f":"G23*J$3","v":61506.000000000007},15450,176956,null,78424.200000000012,53298.000000000007,62434.8,194157,null,8646.159589443927,8626.3258757630465,7807.5145347930275,{"$f":"VLOOKUP(C23,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":25080},178.49304771328849,184.97894893422557,645.52800335248594,{"$f":"VLOOKUP(C23,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":1009},1050.7001304428663,1347.820254259221,666.47961529791314,{"$f":"VLOOKUP(C23,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":3065},null,29154,null,400267,null,null,null,94.061925632687675,93.84615384615384,84.938271604938279,272.84635108377978,5.9380743673123151,6.1538461538461542,21.475308641975307,33.567229163133774,34.780149865686411,44.61538461538462,22.061728395061728,101.45726287613275]
["Meadow Farm Community Primary School","E203901",2452,6660,3360,3240,13260,null,0,0,0,0,null,28171.800000000003,14212.800000000001,13705.2,56089.8,null,1331.3120702166627,1262.9047306403124,789.78319914302506,{"$f":"VLOOKUP(C24,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":3384},49.98022897604487,145.39702974849419,48.622741275460939,{"$f":"VLOOKUP(C24,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":244},143.67190761096424,89.561708640601097,64.766383748434677,{"$f":"VLOOKUP(C24,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":298},null,3926,null,60015.8,null,null,null,47.916666666666671,45.454545454545453,28.425925925925927,121.79713804713805,6.25,18.181818181818183,6.0802469135802468,30.51206509539843,14.583333333333334,9.0909090909090917,6.5740740740740735,30.248316498316498]
["Oakwood Infant School","E204701",2473,14040,16380,14040,44460,null,0,0,0,0,null,59389.200000000004,69287.400000000009,59389.200000000004,188065.80000000002,null,4790.7727435752477,4183.6156264813226,4063.6116299434293,{"$f":"VLOOKUP(C25,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":13038},1140.0856566506282,1275.6279590712206,1132.2863842781512,{"$f":"VLOOKUP(C25,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":3548},269.70068172721875,256.93118006176672,113.3681382110146,{"$f":"VLOOKUP(C25,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":640},null,17226,null,205291.80000000002,null,null,null,53.984575835475582,47.142857142857139,45.79059829059829,146.918031268931,38.303341902313626,42.857142857142854,38.041310541310544,119.20179530076703,8.9974293059125969,8.5714285714285712,3.7820512820512819,21.350909159392447]
["Parkview Primary School","E204901",2003,7380,6692,7020,21092,null,0,0,0,0,null,31217.4,28307.160000000003,29694.600000000002,89219.16,null,97.380509000620734,0,326.61949099937931,{"$f":"VLOOKUP(C26,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":424},69.051788270178832,39.527496131657315,33.420715598163838,{"$f":"VLOOKUP(C26,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":142},32.025890941919741,44.324309285043569,40.649799773036698,{"$f":"VLOOKUP(C26,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":117},null,683,null,89902.16,null,null,null,2.2831050228310499,0,7.6576576576576567,9.9407626804887066,4.8706240487062402,2.7881040892193307,2.3573573573573574,10.01608549528293,2.2831050228310499,3.1598513011152414,2.8978978978978982,8.3408542218441895]
["Ravensdale Infant and Nursery School","E205401",2462,9180,6300,7920,23400,null,0,0,0,0,null,38831.4,26649.000000000004,33501.600000000006,98982.000000000015,null,122.59548649002576,259.2018857217688,361.20262778820558,{"$f":"VLOOKUP(C27,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":743},199.84684530262524,464.78666307524833,285.36649162212643,{"$f":"VLOOKUP(C27,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":950},124.24568891572714,175.12725675740589,179.62705432686701,{"$f":"VLOOKUP(C27,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":479},null,2172,null,101154.00000000001,null,null,null,2.7027027027027026,5.7142857142857144,7.9629629629629637,16.379951379951379,13.513513513513514,31.428571428571427,19.296296296296298,64.238381238381237,8.1081081081081088,11.428571428571429,11.722222222222223,31.258901758901757]
["Redwood Primary School","E205601",2505,16200,9450,14760,40410,null,0,0,0,0,null,68526,39973.500000000007,62434.8,170934.3,null,4833.9596699585309,5397.1394373323401,4000.9008927091299,{"$f":"VLOOKUP(C28,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":14232},30.799883996774355,82.531727991356533,565.66838801186918,{"$f":"VLOOKUP(C28,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":679},1120.1595240207148,1334.0411159858352,1087.79935999345,{"$f":"VLOOKUP(C28,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":3542},null,18453,null,189387.3,null,null,null,60.869565217391312,67.961165048543691,50.379629629629633,179.21035989556464,1.0869565217391304,2.912621359223301,19.962962962962962,23.962540843925392,42.391304347826086,50.485436893203882,41.166666666666671,134.04340790769663]
["Roe Farm Primary School","E206001",2001,13320,9660,10080,33060,null,0,0,0,0,null,56343.600000000006,40861.800000000003,42638.400000000001,139843.80000000002,null,4174.6003272779999,3981.9264660190147,3931.4732067029845,{"$f":"VLOOKUP(C29,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":12088},604.78615128387742,441.13813387765174,809.07571483847096,{"$f":"VLOOKUP(C29,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":1855},216.22527512047762,148.95518952744013,220.81953535208228,{"$f":"VLOOKUP(C29,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":586},null,14529,null,154372.80000000002,null,null,null,62.903225806451616,60,59.239766081871345,182.14299188832297,27.419354838709676,20,36.6812865497076,84.100641388417273,9.67741935483871,6.666666666666667,9.8830409356725148,26.227126957177891]
["Rosehill Infant and Nursery School","E206101",2429,9720,5880,5940,21540,null,0,0,0,0,null,41115.600000000006,24872.400000000001,25126.2,91114.2,null,4153.9209495470532,4324.8641984996066,3695.2148519533398,{"$f":"VLOOKUP(C30,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":12174},0,0,754,{"$f":"VLOOKUP(C30,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":754},1015.4175191976233,809.39692095471037,1149.1855598476668,{"$f":"VLOOKUP(C30,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":2974},null,15902,null,107016.2,null,null,null,96.047430830039531,100,85.441176470588232,281.48860730062779,0,0,63.496732026143789,63.496732026143789,70.355731225296452,56.081081081081088,79.624183006535944,206.06099531291346]
["Shelton Infant School","E206201",2444,9360,10920,9360,29640,null,0,0,0,0,null,39592.800000000003,46191.600000000006,39592.800000000003,125377.20000000001,null,2308.5852880263792,3714.7800408208195,2741.6346711528013,{"$f":"VLOOKUP(C31,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":8765},563.35683730360483,415.35218263415896,568.29098006223614,{"$f":"VLOOKUP(C31,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":1547},266.23693365045318,207.67505024215211,299.08801610739482,{"$f":"VLOOKUP(C31,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":773},null,11085,null,136462.20000000001,null,null,null,38.395904436860064,61.783439490445858,45.598290598290596,145.77763452559651,28.796928327645048,21.231422505307858,29.049145299145302,79.077496132098219,13.609215017064846,10.615711252653929,15.28846153846154,39.513387808180312]
["St James' Church of England (Aided) Infant School and Nursery","E207001",3526,3240,2520,2700,8460,null,0,0,0,0,null,13705.2,10659.6,11421.000000000002,35785.800000000003,null,1695.015906680806,1695.015906680806,1493.968186638388,{"$f":"VLOOKUP(C32,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":4884},0,0,376,{"$f":"VLOOKUP(C32,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":376},376.83736557603737,351.37538141549436,385.78725300846833,{"$f":"VLOOKUP(C32,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":1114},null,6374,null,42159.8,null,null,null,100,100,88.138888888888886,288.13888888888891,0,0,69.666666666666671,69.666666666666671,66.666666666666657,62.162162162162161,68.25,197.07882882882882]
["Stonehill Nursery","E100601",1010,12780,10710,11520,35010,null,100000,{"$f":"G33*J$3","v":46913.4},5315,152228.4,null,54059.400000000009,45303.3,48729.600000000006,148092.30000000002,null,5850.4532722984677,5954.7667453806871,5341.779982320847,{"$f":"VLOOKUP(C33,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":17147},287.75045716736895,228.58527152986301,646.66427130276804,{"$f":"VLOOKUP(C33,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":1163},1341.4068264160856,1370.0524802938962,1587.540693290018,{"$f":"VLOOKUP(C33,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":4299},null,22609,null,322929.7,null,null,null,83.561643835616437,85.051546391752581,76.296296296296291,244.90948652366529,12.328767123287671,9.7938144329896915,27.706552706552706,49.829134262830067,57.534246575342465,58.762886597938149,68.091168091168086,184.3883012644487]
["Walbrook Nursery","E100701",1009,12960,16800,14400,44160,null,100000,{"$f":"G34*J$3","v":59174.400000000001},10012,169186.4,null,54820.800000000003,71064,60912.000000000007,186796.80000000002,null,7954.5892828949454,7928.5938930815628,6984.8168240234927,{"$f":"VLOOKUP(C34,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":22868},72.51857128319935,85.315966215528647,890.16546250127203,{"$f":"VLOOKUP(C34,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":1048},2590.6766584037646,2103.4491509823442,1977.8741906138912,{"$f":"VLOOKUP(C34,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":6672},null,30588,null,386571.2,null,null,null,90,89.705882352941174,79.027777777777771,258.73366013071893,2.5,2.9411764705882351,30.6875,36.128676470588232,88.75,72.058823529411768,67.756944444444443,228.56576797385623]
["Whitecross Nursery","E100801",1015,17640,18480,15840,51960,null,100000,{"$f":"(G35*J$3)-1","v":69625.400000000009},7094,176719.40000000002,null,74617.200000000012,78170.400000000009,67003.200000000012,219790.80000000005,null,935.70711987618904,922.94425333273148,934.3486267910796,{"$f":"VLOOKUP(C35,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":2793},497.3922084986462,210.70626225402734,399.90152924732638,{"$f":"VLOOKUP(C35,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":1108},149.32380738656946,157.95065456136757,162.725538052063,{"$f":"VLOOKUP(C35,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":470},null,4371,null,400881.20000000007,null,null,null,9.0076894910289269,8.8848263254113355,8.9946118050453094,26.887127621485572,14.500183083119737,6.1425959780621566,11.65809453832966,32.300873599511554,4.3207616257781032,4.5703839122486292,4.7085476365417582,13.59969317456849]
[]
["LA Maintained School sub-total",null,null,341352,300017,294456,935825,null,700000,{"$f":"SUM(J5:J35)","v":399627.20000000007},{"$f":"SUM(K5:K35)","v":68853},{"$f":"SUM(L5:L35)","v":1168480.2000000002},null,{"$f":"SUM(N5:N36)","v":1443918.9600000002},{"$f":"SUM(O5:O36)","v":1269071.9100000001},1245548.8799999999,3958539.75,null,{"$f":"SUM(S5:S36)","v":82129.207197097654},{"$f":"SUM(T5:T36)","v":87742.879437845142},{"$f":"SUM(U5:U36)","v":78293.913365057248},{"$f":"SUM(V5:V36)","v":248166},{"$f":"SUM(W5:W36)","v":14030.026049326267},{"$f":"SUM(X5:X36)","v":12544.201092033676},{"$f":"SUM(Y5:Y36)","v":17511.772858640059},{"$f":"SUM(Z5:Z36)","v":44086},{"$f":"SUM(AA5:AA36)","v":16508.466046351492},{"$f":"SUM(AB5:AB36)","v":17635.094191155458},{"$f":"SUM(AC5:AC36)","v":15802.43976249305},{"$f":"SUM(AD5:AD36)","v":49946},null,342198,null,5469217.9500000002]
[]
["Academy Schools"]
[]
["Ashwood Spencer Academy (Osmaston) Primary School",null,2420,9360,7560,8640,25560,null,0,0,0,0,null,{"$f":"D41*$N$3","v":39592.800000000003},{"$f":"E41*$N$3","v":31978.800000000003},{"$f":"F41*$N$3","v":36547.200000000004},{"$f":"SUM(N41:P41)","v":108118.80000000002},null,{"$f":"(V41/AO41)*AL41","v":5023.6867220427885},{"$f":"(V41/AO41)*AM41","v":5106.042242076277},{"$f":"(V41/AO41)*AN41","v":4491.2710358809372},{"$f":"VLOOKUP(C41,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":14621},{"$f":"(Z41/AS41)*AP41","v":28.006216485550226},{"$f":"(Z41/AS41)*AQ41","v":0},{"$f":"(Z41/AS41)*AR41","v":401.99378351444972},{"$f":"VLOOKUP(C41,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":430},{"$f":"(AD41/AW41)*AT41","v":629.6875997519677},{"$f":"(AD41/AW41)*AU41","v":670.03371598321507},{"$f":"(AD41/AW41)*AV41","v":504.27868426481729},{"$f":"VLOOKUP(C41,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":1804},null,{"$f":"V41+Z41+AD41","v":16855},null,{"$f":"AF41+Q41+L41","v":124973.80000000002},null,null,null,98.387096774193552,100,87.959927140255019,{"$f":"SUM(AL41:AN41)","v":286.34702391444853},1.6129032258064515,0,23.151183970856103,{"$f":"SUM(AP41:AR41)","v":24.764087196662555},37.096774193548384,39.473684210526315,29.708561020036427,{"$f":"SUM(AT41:AV41)","v":106.27901942411113}]
["Bishop Lonsdale Church of England (Aided) Primary School",null,2011,6120,4200,5040,15360,null,0,0,0,0,null,25887.600000000002,17766,21319.200000000001,64972.800000000003,null,108.24557893278747,269.18966339864249,283.56475766857005,{"$f":"VLOOKUP(C42,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":661},919.70334579754672,796.42074270132957,716.87591150112348,{"$f":"VLOOKUP(C42,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":2433},317.58775603441705,148.08573821670601,220.32650574887683,{"$f":"VLOOKUP(C42,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":686},null,3780,null,68752.800000000003,null,null,null,3.7037037037037033,9.2105263157894726,9.7023809523809526,22.616610971874128,88.888888888888886,76.973684210526315,69.285714285714278,235.14828738512949,29.629629629629626,13.815789473684212,20.555555555555554,64.000974658869396]
["Breadsall Hill Top Primary School",null,2018,10800,6510,10800,28110,null,0,0,0,0,null,45684.000000000007,27537.300000000003,45684.000000000007,118905.30000000002,null,1460.5716409896331,1210.187931105696,1071.2404279046716,{"$f":"VLOOKUP(C43,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":3742},812.05190850941051,819.48828129795822,387.45981019263115,{"$f":"VLOOKUP(C43,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":2019},303.10951625146646,139.52660271892898,138.36388102960458,{"$f":"VLOOKUP(C43,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":581},null,6342,null,125247.30000000002,null,null,null,25.862068965517242,21.428571428571427,18.968253968253968,66.25889436234263,44.827586206896555,45.238095238095241,21.388888888888889,111.45457033388068,15.517241379310345,7.1428571428571423,7.083333333333333,29.74343185550082]
["Chaddesden Park Primary School",null,2467,8640,6300,7200,22140,null,0,0,0,0,null,36547.200000000004,26649.000000000004,30456.000000000004,93652.200000000012,null,708.56112288626593,467.28384397240814,636.1550331413257,{"$f":"VLOOKUP(C44,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":1812},839.41996169636911,865.37111390101302,693.20892440261798,{"$f":"VLOOKUP(C44,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":2398},54.765560534369477,144.46777175445743,26.766667711173081,{"$f":"VLOOKUP(C44,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":226},null,4436,null,98088.200000000012,null,null,null,15.686274509803921,10.344827586206897,14.083333333333334,40.114435429344155,56.862745098039213,58.620689655172406,46.958333333333336,162.44176808654495,3.9215686274509802,10.344827586206897,1.9166666666666665,16.183062880324545]
["Cotton's Farm Primary School",null,2023,1980,840,720,3540,null,0,0,0,0,null,8375.4000000000015,3553.2000000000003,3045.6000000000004,14974.200000000003,null,721.12896903175226,641.0035280282242,681.86750294002354,{"$f":"VLOOKUP(C45,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":2044},0,16.357688113413303,133.6423118865867,{"$f":"VLOOKUP(C45,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":150},126.76192522561237,150.23635582294798,160.00171895143961,{"$f":"VLOOKUP(C45,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":437},null,2631,null,17605.200000000004,null,null,null,100,88.888888888888886,94.555555555555557,283.44444444444446,0,11.111111111111111,90.777777777777786,101.8888888888889,56.25,66.666666666666657,71,193.91666666666666]
["Derwent Community School",null,2016,6480,4830,4500,15810,null,0,0,0,0,null,27410.400000000001,20430.900000000001,19035.000000000004,66876.3,null,3111.9363467415228,2943.3092540609478,2706.7543991975308,{"$f":"VLOOKUP(C46,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":8762},22.510004446420638,36.016007114273016,256.47398843930637,{"$f":"VLOOKUP(C46,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":315},115.5611029161466,40.195166231703169,172.24373085215024,{"$f":"VLOOKUP(C46,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":328},null,9405,null,76281.3,null,null,null,97.59615384615384,92.307692307692307,84.888888888888886,274.79273504273499,2.4038461538461542,3.8461538461538463,27.388888888888889,33.638888888888886,11.057692307692307,3.8461538461538463,16.481481481481481,31.385327635327634]
["Firs Estate Primary School",null,2013,4680,1260,1080,7020,null,0,0,0,0,null,19796.400000000001,5329.8,4568.4000000000005,29694.600000000002,null,599.54839468422904,737.53969187345649,685.91191344231459,{"$f":"VLOOKUP(C47,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":2023},238.60059637993581,205.46162466050029,282.93777895956396,{"$f":"VLOOKUP(C47,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":727},27.67121390485423,158.85326500934835,183.47552108579737,{"$f":"VLOOKUP(C47,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":370},null,3120,null,32814.600000000006,null,null,null,45.161290322580641,55.555555555555557,51.666666666666671,152.38351254480287,51.612903225806448,44.444444444444443,61.203703703703702,157.26105137395459,9.67741935483871,55.555555555555557,64.166666666666671,129.39964157706095]
["Grampian Primary School /Academy",null,2010,4860,7980,8640,21480,null,0,0,0,0,null,20557.800000000003,33755.4,36547.200000000004,90860.400000000009,null,3769.8318913715511,3607.2269961260567,2956.9411125023908,{"$f":"VLOOKUP(C48,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":10334},0,0,843.99999999999989,{"$f":"VLOOKUP(C48,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":844},483.07789568751411,257.07270264167983,551.84940167080606,{"$f":"VLOOKUP(C48,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":1292},null,12470,null,103330.40000000001,null,null,null,89.361702127659569,85.507246376811594,70.092592592592595,244.96154109706379,0,0,48.814814814814817,48.814814814814817,34.042553191489361,18.115942028985508,38.888888888888893,91.047384109363762]
["Hardwick Primary School",null,3544,9360,6720,7560,23640,null,0,0,0,0,null,39592.800000000003,28425.600000000002,31978.800000000003,99997.200000000012,null,4574.5432614792762,4606.5707514340147,4163.8859870867109,{"$f":"VLOOKUP(C49,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":13345},0,39.87087171761749,520.12912828238257,{"$f":"VLOOKUP(C49,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":560},1552.6723224072773,651.27571697898384,1464.0519606137391,{"$f":"VLOOKUP(C49,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":3668},null,17573,null,117570.20000000001,null,null,null,96.666666666666671,97.343453510436433,87.988888888888894,281.99900906599197,0,2.6565464895635675,34.655555555555559,37.312102045119126,95,39.848197343453513,89.577777777777783,224.42597512123129]
["Reigate Primary School",null,2020,7920,3360,4320,15600,null,0,0,0,0,null,33501.600000000006,14212.800000000001,18273.600000000002,65988.000000000015,null,790.42631319550719,878.75776815128017,676.81591865321275,{"$f":"VLOOKUP(C50,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":2346},684.99286518567033,676.57130788208895,588.43582693224118,{"$f":"VLOOKUP(C50,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":1950},106.6585266219862,0,168.3414733780138,{"$f":"VLOOKUP(C50,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":275},null,4571,null,70559.000000000015,null,null,null,25.465838509316768,28.311688311688311,21.805555555555557,75.58308237656064,65.217391304347828,64.415584415584419,56.024305555555557,185.65728127548778,9.316770186335404,0,14.704861111111111,24.021631297446515]
["St Alban's Catholic Primary School",null,3543,14940,14070,14040,43050,null,0,0,0,0,null,63196.200000000004,59516.100000000006,59389.200000000004,182101.50000000003,null,2835.4119062522982,2955.2502309869815,2627.3378627607217,{"$f":"VLOOKUP(C51,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":8418},776.26995893019841,604.20195530026069,689.52808576954101,{"$f":"VLOOKUP(C51,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":2070},674.40228790667027,495.32911707898955,724.26859501434035,{"$f":"VLOOKUP(C51,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":1894},null,12382,null,194483.50000000003,null,null,null,32.925463519847362,34.317054061112565,30.50925925925926,97.751776840219179,26.977477290638351,20.997649516845129,23.962962962962962,71.938089770446439,23.468414285121739,17.236876469051971,25.203703703703706,65.908994457877412]
["St Chad's Church of England (Controlled) Nursery and Infant School",null,3158,3600,2730,2340,8670,null,0,0,0,0,null,15228.000000000002,11547.900000000001,9898.2000000000007,36674.100000000006,null,1675.2128997263246,1745.0134372149214,1494.773663058754,{"$f":"VLOOKUP(C52,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":4915},0,0,320,{"$f":"VLOOKUP(C52,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":320},529.88150981768877,575.95816284531384,546.16032733699717,{"$f":"VLOOKUP(C52,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":1652},null,6887,null,43561.100000000006,null,null,null,96,100,85.659722222222229,281.65972222222223,0,0,68.298611111111114,68.298611111111114,92,100,94.826388888888886,286.82638888888891]
["St Mary's Catholic Primary School",null,3528,9540,6090,6660,22290,null,0,0,0,0,null,40354.200000000004,25760.700000000004,28171.800000000003,94286.700000000012,null,1126.913403244306,670.78178764542031,1561.3048091102737,{"$f":"VLOOKUP(C53,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":3359},534.00161246976609,809.03251814028488,316.96586938994892,{"$f":"VLOOKUP(C53,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":1660},769.91510836397777,838.4877943822861,705.59709725373602,{"$f":"VLOOKUP(C53,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":2314},null,7333,null,101619.70000000001,null,null,null,25,14.880952380952381,34.636752136752136,74.517704517704516,36.538461538461533,55.357142857142861,21.688034188034187,113.58363858363859,51.923076923076927,56.547619047619044,47.585470085470085,156.05616605616606]
["Village Primary School",null,3546,13320,12824,12960,39104,null,0,0,0,0,null,56343.600000000006,54245.520000000004,54820.800000000003,165409.92000000001,null,6882.0836744534818,7241.2496574636807,5928.6666680828375,{"$f":"VLOOKUP(C54,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":20052},208.34354286056291,96.455343916927262,643.20111322250989,{"$f":"VLOOKUP(C54,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":948},1288.5807948355862,870.66269921323374,1225.7565059511801,{"$f":"VLOOKUP(C54,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":3385},null,24385,null,189794.92,null,null,null,88,92.592592592592595,75.808823529411768,256.40141612200438,8,3.7037037037037033,24.697712418300654,36.401416122004356,49.333333333333336,33.333333333333329,46.928104575163395,129.59477124183005]
["Walter Evans Church of England (Aided) Primary School",null,3530,8640,10290,9000,27930,null,0,0,0,0,null,36547.200000000004,43526.700000000004,38070.000000000007,118143.90000000002,null,176.94610778443115,0,217.05389221556888,{"$f":"VLOOKUP(C55,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":394},90.368852459016381,29.508196721311474,79.122950819672113,{"$f":"VLOOKUP(C55,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":199},22.375690607734807,0,67.624309392265189,{"$f":"VLOOKUP(C55,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":90},null,683,null,118826.90000000002,null,null,null,3.3333333333333335,0,4.0888888888888895,7.4222222222222225,5,1.6326530612244898,4.3777777777777773,11.010430839002268,1.25,0,3.7777777777777777,5.0277777777777777]
["Wyndham Primary Academy",null,2007,9360,10080,10800,30240,null,0,0,0,0,null,39592.800000000003,42638.400000000001,45684.000000000007,127915.20000000001,null,5126.6716369666583,5197.370418406309,4694.9579446270327,{"$f":"VLOOKUP(C56,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":15019},277.95133968973676,213.61075179859404,509.43790851166915,{"$f":"VLOOKUP(C56,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":1001},542.19494908498359,138.89561967300506,423.90943124201135,{"$f":"VLOOKUP(C56,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":1105},null,17125,null,145040.20000000001,null,null,null,84.939759036144579,86.111111111111114,77.787037037037038,248.83790718429273,13.554216867469879,10.416666666666668,24.842592592592595,48.813476126729142,27.108433734939759,6.9444444444444446,21.194444444444443,55.247322623828644]
[]
["Academy School sub-total",null,null,129600,105644,114300,349544,null,0,0,0,0,null,{"$f":"SUM(N41:N57)","v":548208},{"$f":"SUM(O41:O57)","v":446874.12000000011},483489,1478571.1199999999,null,{"$f":"SUM(S41:S56)","v":38691.719869782821},{"$f":"SUM(T41:T56)","v":38276.777201944322},34878.502928272879,111847,{"$f":"SUM(W41:W56)","v":5432.2202049101825},5208.3664032655724,7383.4133918242433,18024,{"$f":"SUM(AA41:AA56)","v":7544.9037599522535},5279.0804285507984,7283.0158114969472,20107,null,{"$f":"SUM(AF41:AF57)","v":149978},null,{"$f":"SUM(AH41:AH57)","v":1628549.1199999999}]
[]
[]
["Grand Totals",null,null,470952,405661,408756,1285369,null,{"$f":"I37+I58","v":700000},399627.20000000007,68853,{"$f":"L37+L58","v":1168480.2000000002},null,{"$f":"N37+N58","v":1992126.9600000002},{"$f":"O37+O58","v":1715946.0300000003},1729037.88,5437110.8700000001,null,{"$f":"S37+S58","v":120820.92706688048},{"$f":"T37+T58","v":126019.65663978946},113172.41629333013,360013,{"$f":"W37+W58","v":19462.246254236448},17752.567495299249,24895.186250464303,62110,{"$f":"AA37+AA58","v":24053.369806303745},22914.174619706257,23085.455573989995,70053,null,492176,null,7097767.0700000003]
[]
["Adjustment to align hours with Spring 2019 actuals / any growth",null,"P",null,null,{"$f":"G63","v":35359},35359,null,0,0,0,0,null,{"$f":"D63*$N$3","v":0},{"$f":"E63*$N$3","v":0},{"$f":"F63*$N$3","v":149568.57},{"$f":"SUM(N63:P63)","v":149568.57},null,null,null,6124,{"$f":"U63","v":6124},null,null,1748,{"$f":"SUM(Y63)","v":1748},null,null,722,{"$f":"SUM(AC63)","v":722},null,{"$f":"V63+Z63+AD63","v":8594},null,{"$f":"AF63+Q63+L63","v":158162.57}]
["Ace Nursery","DE23 8DH",206189,10800,10500,10440,31740,null,0,0,0,0,null,{"$f":"D64*$N$3","v":45684.000000000007},{"$f":"E64*$N$3","v":44415.000000000007},{"$f":"F64*$N$3","v":44161.200000000004},134260.20000000001,null,{"$f":"(V64/AO64)*AL64","v":4690.4645827288432},{"$f":"(V64/AO64)*AM64","v":4126.8952460190048},{"$f":"(V64/AO64)*AN64","v":3976.6401712521501},{"$f":"VLOOKUP(C64,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":12794},{"$f":"(Z64/AS64)*AP64","v":370.89297555553333},{"$f":"(Z64/AS64)*AQ64","v":475.78603708181862},{"$f":"(Z64/AS64)*AR64","v":553.32098736264822},{"$f":"VLOOKUP(C64,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":1400},{"$f":"(AD64/AW64)*AT64","v":1097.8130376402814},{"$f":"(AD64/AW64)*AU64","v":743.91507902947853},{"$f":"(AD64/AW64)*AV64","v":751.27188333024003},{"$f":"VLOOKUP(C64,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":2593},null,16787,null,151047.20000000001,null,null,null,73.805246137261946,64.937388193202153,62.57309941520468,{"$f":"SUM(AL64:AN64)","v":201.31573374566881},17.57096658282429,22.540250447227191,26.21345029239766,{"$f":"SUM(AP64:AR64)","v":66.32466732244913},51.742723679482573,35.062611806797854,35.409356725146203,{"$f":"SUM(AT64:AV64)","v":122.21469221142664}]
["Best Start Sinfin","DE24 9HW","EY467568",3060,9030,3060,15150,null,0,0,0,0,null,12943.800000000001,38196.9,12943.800000000001,64084.500000000007,null,2247.4924003330302,2247.4924003330302,1476.01519933394,{"$f":"VLOOKUP(C65,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":5971},{"$f":"(Z65/AS65)*AP65","v":410.68650219423625},{"$f":"(Z65/AS65)*AQ65","v":410.68650219423625},{"$f":"(Z65/AS65)*AR65","v":228.62699561152755},{"$f":"VLOOKUP(C65,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":1050},409.77312507293004,113.8258680758139,319.40100685125606,{"$f":"VLOOKUP(C65,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":843},null,7864,null,71948.5,null,null,null,70.588235294117652,70.588235294117652,46.358024691358025,{"$f":"SUM(AL65:AN65)","v":187.53449527959333},38.033126293995856,38.033126293995856,21.172839506172838,{"$f":"SUM(AP65:AR65)","v":97.239092094164548},52.941176470588239,14.705882352941178,41.26543209876543,{"$f":"SUM(AT65:AV65)","v":108.91249092229485}]
["Derby City Childminding Network - Emma Shepherd",null,"EY552102",360,420,540,1320,null,0,0,0,0,null,1522.8000000000002,1776.6000000000001,2284.2000000000003,5583.6,null,0,0,0,{"$f":"VLOOKUP(C66,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C66,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C66,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,0,null,5583.6,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Derby City Childminding Network - Rachael Elizabeth Eagles","DE21 2JW","EY484039",1260,1470,1260,3990,null,0,0,0,0,null,5329.8,6218.1,5329.8,16877.7,null,151.37614678899084,56.311926605504588,56.311926605504588,{"$f":"VLOOKUP(C67,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":264},19,19,19,{"$f":"VLOOKUP(C67,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":57},0,0,0,{"$f":"VLOOKUP(C67,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,321,null,17198.7,null,null,null,19.35483870967742,7.1999999999999993,7.1999999999999993,33.754838709677415,7.1999999999999993,7.1999999999999993,7.1999999999999993,21.599999999999998,0,0,0,0]
["Derby City Childminding Network - Sally -Anne Thompson","De21 7DH",206046,540,840,900,2280,null,0,0,0,0,null,2284.2000000000003,3553.2000000000003,3807.0000000000005,9644.4000000000015,null,0,0,0,{"$f":"VLOOKUP(C68,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C68,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C68,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,0,null,9644.4000000000015,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Derby City Childminding Network - Sandra Upton","DE21 2BL","EY299821",180,310,180,670,null,0,0,0,0,null,761.40000000000009,1311.3000000000002,761.40000000000009,2834.1000000000004,null,1.036649214659686,1.036649214659686,8.9267015706806294,{"$f":"VLOOKUP(C69,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":11},0.47290640394088679,0.47290640394088679,3.0541871921182264,{"$f":"VLOOKUP(C69,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":4},0.43113772455089816,0.43113772455089816,11.137724550898204,{"$f":"VLOOKUP(C69,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":12},null,27,null,2861.1000000000004,null,null,null,0.90322580645161299,0.90322580645161299,7.7777777777777777,9.5842293906810028,1.2043010752688175,1.2043010752688175,7.7777777777777777,10.186379928315413,1.1827956989247312,1.1827956989247312,30.555555555555557,32.921146953405021]
["Derby City Childminding Network - Sara Mycroft","DE24 9FN",205978,2340,840,1800,4980,null,0,0,0,0,null,9898.2000000000007,3553.2000000000003,7614.0000000000009,21065.4,null,82.739163827777318,300.7984928240549,88.462343348167821,{"$f":"VLOOKUP(C70,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":472},105.73309765797615,50.050729120636326,55.21617322138755,{"$f":"VLOOKUP(C70,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":211},2.1024930747922435,28.795013850415511,2.1024930747922435,{"$f":"VLOOKUP(C70,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":33},null,716,null,21781.4,null,null,null,10.763416477702192,39.130434782608695,11.507936507936508,61.401787768247395,28.571428571428569,13.524817334341144,14.920634920634921,57.016880826404631,1.0582010582010581,14.492753623188406,1.0582010582010581,16.609155739590523]
["Derwent Stepping Stones- St Marks Rd","DE21 6AH","EY330097",14400,12180,10440,37020,null,0,0,0,0,null,60912.000000000007,51521.400000000009,44161.200000000004,156594.60000000003,null,3995.8201455964222,5025.319671830287,4620.8601825732912,{"$f":"VLOOKUP(C71,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":13642},771.88850749875758,653.39685064587809,696.71464185536422,{"$f":"VLOOKUP(C71,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":2122},480.03130707018005,406.34229063396822,189.62640229585182,{"$f":"VLOOKUP(C71,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":1076},null,16840,null,173434.60000000003,null,null,null,54.404145077720209,68.421052631578945,62.914230019493175,185.73942772879232,31.088082901554404,26.315789473684209,28.060428849902536,85.464301225141156,18.652849740932641,15.789473684210526,7.3684210526315779,41.81074447777474]
["Fun Time Nursery Limited","DE23 8DD","EY478943",9000,5250,8100,22350,null,0,0,0,0,null,38070.000000000007,22207.500000000004,34263,94540.500000000015,null,2339.9055964616382,2954.9400714209223,1907.1543321174393,{"$f":"VLOOKUP(C72,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":7202},289.36045862766719,210.11515120804469,353.52439016428809,{"$f":"VLOOKUP(C72,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":853},775.88244162374781,76.652578880268223,585.46497949598415,{"$f":"VLOOKUP(C72,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":1438},null,9493,null,104033.50000000001,null,null,null,53.990610328638496,68.181818181818173,44.005376344086024,166.1778048545427,18.779342723004692,13.636363636363635,22.943548387096772,55.359254746465098,46.009389671361504,4.5454545454545459,34.717741935483872,85.272586152299922]
["Little Owls Playgroup","DE22 4FN","EY492973",11700,10920,10620,33240,null,0,0,0,0,null,49491.000000000007,46191.600000000006,44922.600000000006,140605.20000000001,null,710.68962578188996,184.9455458906088,825.3648283275013,{"$f":"VLOOKUP(C73,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":1721},1836.3114880033006,1729.436216214749,1447.2522957819501,{"$f":"VLOOKUP(C73,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":5013},526.3908254322364,619.69290295593976,263.91627161182373,{"$f":"VLOOKUP(C73,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":1410},null,8144,null,148749.20000000001,null,null,null,10.674157303370785,2.7777777777777777,12.396514161220043,25.848449242368606,82.584269662921344,77.777777777777786,65.087145969498906,225.44919341019806,23.595505617977526,27.777777777777779,11.830065359477123,63.203348755232433]
["Little Scholars Private Day Nursery(1) Sunnyhill","DE23 1GQ","EY550368",6480,5040,5400,16920,null,0,0,0,0,null,27410.400000000001,21319.200000000001,22842.000000000004,71571.600000000006,null,610.97256504346296,887.09333125959108,604.93410369694629,{"$f":"VLOOKUP(C74,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":2103},299.60905692687493,339.15273125058758,324.23821182253749,{"$f":"VLOOKUP(C74,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":963},263.61975223212175,310.56482832854181,349.81541943933638,{"$f":"VLOOKUP(C74,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":924},null,3990,null,75561.600000000006,null,null,null,18.306742750669617,26.580226904376016,18.125810635538262,63.012780290583891,26.726446954698961,30.253916801728799,28.923476005188071,85.903839761615842,23.617095609642483,27.822798487304162,31.33916990920882,82.779064006155465]
["The Orange Tree Day Nursery @ Derby",null,"EY563570",3600,7770,7920,19290,null,0,0,0,0,null,15228.000000000002,32867.100000000006,33501.600000000006,81596.700000000012,null,0,0,0,{"$f":"VLOOKUP(C75,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C75,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C75,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,0,null,81596.700000000012,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Shelton Lock Pre-School","DE24 9AD","EY541492",1800,2520,2700,7020,null,0,0,0,0,null,7614.0000000000009,10659.6,11421.000000000002,29694.600000000006,null,483.45381368410722,470.02454108177085,533.52164523412193,{"$f":"VLOOKUP(C76,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":1487},198.79061833688698,193.26865671641792,170.9407249466951,{"$f":"VLOOKUP(C76,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":563},2.6941431670282001,2.6941431670282001,48.611713665943597,{"$f":"VLOOKUP(C76,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":54},null,2104,null,31798.600000000006,null,null,null,34.285714285714285,33.333333333333329,37.836438923395441,105.45548654244305,42.857142857142854,41.666666666666671,36.853002070393373,121.37681159420289,0.5048766494549628,0.5048766494549628,9.1097308488612825,10.119484147771209]
["Sunny Days Nursery","DE21 4AA","EY484523",7380,7770,6480,21630,null,0,0,0,0,null,31217.4,32867.100000000006,27410.400000000001,91494.900000000009,null,537.38700773818346,461.7537240097472,456.85926825206934,{"$f":"VLOOKUP(C77,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":1456},442.26007806832939,495.86949771887123,555.87042421279943,{"$f":"VLOOKUP(C77,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":1494},5.0036884573401741,5.0036884573401741,91.99262308531965,{"$f":"VLOOKUP(C77,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":102},null,3052,null,94546.900000000009,null,null,null,12.402432187675192,10.656880733944954,10.543920884235021,33.603233805855169,30.824960110397171,34.561467889908258,38.7434554973822,104.12988349768763,0.37891073053039598,0.37891073053039598,6.9662594531704478,7.7240809142312399]
["Tiny Tots Nursery","DE24 0JP","EY497405",9000,10500,9000,28500,null,0,0,0,0,null,38070.000000000007,44415.000000000007,38070.000000000007,120555.00000000003,null,2452.2493956520052,2079.8880432870774,2384.862561060917,{"$f":"VLOOKUP(C78,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":6917},709.23911193330866,942.06649375624306,618.69439431044839,{"$f":"VLOOKUP(C78,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":2270},0.83820543782593127,0.83820543782593127,14.323589124348137,{"$f":"VLOOKUP(C78,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":16},null,9203,null,129758.00000000003,null,null,null,43.247700052074293,36.680761099365746,42.059270516717326,121.98773166815738,36.846901579586877,48.942917547568712,32.142857142857146,117.93267627001273,4.5208626695323502E-2,4.5208626695323502E-2,0.77254305977710225,0.86296031316774924]
["Alvaston Achievers","DE24 0PU","EY545705",3602,3602,3602,10806,null,0,0,0,0,null,15236.460000000001,15236.460000000001,15236.460000000001,45709.380000000005,null,839.90743505524028,324.18209415745991,1620.9104707872996,{"$f":"VLOOKUP(C79,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":2785},352.10106230261266,539.92420327304046,179.97473442434682,{"$f":"VLOOKUP(C79,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":1072},0,0,0,{"$f":"VLOOKUP(C79,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,3857,null,49566.380000000005,null,null,null,38.862761864044465,15,75,128.86276186404447,48.909790508764431,75,25,148.90979050876444,0,0,0,0]
["An-Noor Nursery","DE23 8FB","EY362920",2970,2970,2970,8910,null,0,0,0,0,null,12563.1,12563.1,12563.1,37689.300000000003,null,1612.1866125760648,1583.9026369168355,1451.9107505070992,{"$f":"VLOOKUP(C80,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":4648},28.276623950508171,65.978789217852395,379.74458683163942,{"$f":"VLOOKUP(C80,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":474},339.17642996892619,395.70583496374724,402.11773506732652,{"$f":"VLOOKUP(C80,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":1137},null,6259,null,43948.3,null,null,null,90.476190476190482,88.888888888888886,81.481481481481481,260.84656084656086,4.7619047619047619,11.111111111111111,63.950617283950621,79.823633156966494,57.142857142857139,66.666666666666657,67.746913580246911,191.55643738977071]
["Becket Sure Start Children's Centre","DE22 3WR","EY380753",5325,5325,5325,15975,null,0,0,0,0,null,22524.750000000004,22524.750000000004,22524.750000000004,67574.250000000015,null,1198.0854761069922,1674.9171214984594,1431.9974023945481,{"$f":"VLOOKUP(C81,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":4305},665.72904511032232,506.75507423990155,501.51588064977614,{"$f":"VLOOKUP(C81,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":1674},411.99459134679972,439.27413122433114,234.73127742886896,{"$f":"VLOOKUP(C81,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":1086},null,7065,null,74639.250000000015,null,null,null,37.5,52.424800491098836,44.821428571428577,134.74622906252742,62.5,47.575199508901164,47.083333333333336,157.15853284223451,38.69047619047619,41.25230202578269,22.043650793650794,101.98642900990968]
["Bizzy Kidz","DE23 6AP","EY450983",16852,16852,16852,50556,null,0,0,0,0,null,71283.960000000006,71283.960000000006,71283.960000000006,213851.88,null,3312.8730648735846,4712.1084281625972,2844.0185069638183,{"$f":"VLOOKUP(C82,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":10869},1113.2344291232628,741.61378608688847,1134.151784789849,{"$f":"VLOOKUP(C82,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":2989},51.26445146138736,54.77388534310645,91.961663195506176,{"$f":"VLOOKUP(C82,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":198},null,14056,null,227907.88,null,null,null,32.766389541156308,46.605703657780531,28.129124308899588,107.50121750783643,33.037168665778168,22.008679479231247,33.657927590511861,88.703775735521276,1.523132575997969,1.6274023558586486,2.7322989120741927,5.8828338439308103]
["Boulton Lane Park Pre-School Playgroup","DE24 0BD",206124,947,947,947,2841,null,0,0,0,0,null,4005.8100000000004,4005.8100000000004,4005.8100000000004,12017.43,null,418.84047420382694,204.27822235164331,171.88130344452969,{"$f":"VLOOKUP(C83,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":795},49.90378282039029,88.89111314882021,91.205104030789499,{"$f":"VLOOKUP(C83,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":230},0,0,0,{"$f":"VLOOKUP(C83,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,1025,null,13042.43,null,null,null,73.68421052631578,35.9375,30.238095238095237,139.85980576441102,26.315789473684209,46.875,48.095238095238095,121.28602756892229,0,0,0,0]
["Bramble Brook Pre-School  Playgroup","DE3 9HD","EY282068",5728,5728,5728,17184,null,0,0,0,0,null,24229.440000000002,24229.440000000002,24229.440000000002,72688.320000000007,null,109.13314999052801,360.97888073790034,183.88796927157162,{"$f":"VLOOKUP(C84,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":654},108.79194804984232,69.304500239158813,92.903551710998869,{"$f":"VLOOKUP(C84,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":271},36.171351842201318,6.9296429220597142,70.899005235738983,{"$f":"VLOOKUP(C84,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":114},null,1039,null,73727.320000000007,null,null,null,3.1712473572938689,10.48951048951049,5.343511450381679,19.004269297186038,9.513742071881607,6.0606060606060606,8.1243184296619404,23.698666562149608,3.1712473572938689,0.60754189944134085,6.2159214830970555,9.9947107398322643]
["Busy Bees Pre-School","DE22 2HE",206126,9727,9727,9727,29181,null,0,0,0,0,null,41145.210000000006,41145.210000000006,41145.210000000006,123435.63000000002,null,69.110425440248022,124.82007954184236,239.06949501790962,{"$f":"VLOOKUP(C85,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":433},154.40966454955,91.298327728554924,94.292007721895104,{"$f":"VLOOKUP(C85,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":340},0,0,0,{"$f":"VLOOKUP(C85,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,773,null,124208.63000000002,null,null,null,1.1822356247001575,2.1352313167259789,4.0896358543417364,7.407102795767873,7.9447322970639025,4.697508896797153,4.8515406162464982,17.493781810107553,0,0,0,0]
["Busy Bees-Derby, Heatherton","DE23 3TZ",206111,17640,17010,18360,53010,null,0,0,0,0,null,74617.200000000012,71952.3,77662.8,224232.3,null,807.40180302992678,357.27742327779868,743.32077369227454,{"$f":"VLOOKUP(C86,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":1908},374.91135325528575,366.3787275575794,248.70991918713486,{"$f":"VLOOKUP(C86,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":990},4.7718144900710859,4.7718144900710859,61.456371019857826,{"$f":"VLOOKUP(C86,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":71},null,2969,null,227201.3,null,null,null,7.5611707932196817,3.3458379803305278,6.9610636277302946,17.868072401280504,10.65790430923685,10.415340547422023,7.0702754036087372,28.143520260267611,0.13051533278644706,0.13051533278644706,1.6809116809116811,1.9419423464845753]
["Carlton Private Day Nursery","DE22 1GQ",206091,7642,7642,7642,22926,null,0,0,0,0,null,32325.660000000003,32325.660000000003,32325.660000000003,96976.98000000001,null,320.3914722734873,699.65605706390636,535.95247066260617,{"$f":"VLOOKUP(C87,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":1556},228.06753074536365,381.14304843507369,117.78942081956268,{"$f":"VLOOKUP(C87,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":727},2.2507696400744934,2.2507696400744934,30.49846071985101,{"$f":"VLOOKUP(C87,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":35},null,2318,null,99294.98000000001,null,null,null,6.9884457696608271,15.261044176706829,11.690307328605201,33.939797274972861,14.899366380916884,24.899598393574294,7.6950354609929077,47.494000235484087,0.14829676800279146,0.14829676800279146,2.0094562647754137,2.3060498007809969]
["Childcare @ St James Centre","DE23 8LU","EY396374",4606,4606,4606,13818,null,0,0,0,0,null,19483.38,19483.38,19483.38,58450.14,null,2514.0671914920445,2576.1754049570427,2449.7574035509124,{"$f":"VLOOKUP(C88,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":7540},83.056925377455485,23.392021073820093,248.55105354872444,{"$f":"VLOOKUP(C88,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":355},722.01501439429683,624.88245782340232,567.10252778230097,{"$f":"VLOOKUP(C88,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":1914},null,9809,null,68259.14,null,null,null,90.972918756268811,93.220338983050837,88.645833333333329,272.83909107265299,9.0270812437311942,2.5423728813559325,27.013888888888886,38.583343013976013,78.335005015045141,67.796610169491515,61.527777777777779,207.65939296231443]
["Chuckles Pre-School Playgroup","DE24 0RU",206128,1800,1680,1800,5280,null,0,0,0,0,null,7614.0000000000009,7106.4000000000005,7614.0000000000009,22334.400000000001,null,308.92930225100304,217.94327487570763,287.12742287328922,{"$f":"VLOOKUP(C89,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":814},193.53922400325791,144.9960485319595,151.46472746478261,{"$f":"VLOOKUP(C89,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":490},26.004722488929769,5.4280859783493502,42.567191532720869,{"$f":"VLOOKUP(C89,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":74},null,1378,null,23712.400000000001,null,null,null,29.126213592233007,20.547945205479451,27.070707070707073,76.744865868419538,54.854368932038831,41.095890410958901,42.929292929292927,138.87955227229065,7.2815533980582519,1.5199123127511875,11.91919191919192,20.720657630001362]
["Derby City Childminding Network - Amanda Reeves","DE23 3YA",205999,2170,2170,2170,6510,null,0,0,0,0,null,9179.1,9179.1,9179.1,27537.300000000003,null,236.88972695579977,400.8903071559688,374.2199658882314,{"$f":"VLOOKUP(C90,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":1012},79.20260178270297,134.03517224765116,67.762225969645868,{"$f":"VLOOKUP(C90,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":281},118.09283445487846,13.981272494960063,122.92589305016148,{"$f":"VLOOKUP(C90,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":255},null,1548,null,29085.300000000003,null,null,null,18.181818181818183,30.76923076923077,28.722222222222221,77.673271173271175,18.181818181818183,30.76923076923077,15.555555555555555,64.506604506604504,27.27272727272727,3.2288786482334872,28.388888888888893,58.890494809849649]
["Derby City Childminding Network - Andrea Louise Banyard","DE21 7HY","EY398922",1010,1010,1010,3030,null,0,0,0,0,null,4272.3,4272.3,4272.3,12816.900000000001,null,346.13933656139335,107.8721905037219,274.98847293488473,{"$f":"VLOOKUP(C91,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":729},58.924090286570134,58.924090286570134,46.151819426859738,{"$f":"VLOOKUP(C91,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":164},0,0,0,{"$f":"VLOOKUP(C91,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,893,null,13709.900000000001,null,null,null,57.142857142857139,17.80821917808219,45.396825396825399,120.34790171776473,29.284064665127019,29.284064665127019,22.936507936507937,81.504637266761975,0,0,0,0]
["Derby City Childminding Network - Angela Jane Hatton","DE21 4JQ",205921,340,340,340,1020,null,0,0,0,0,null,1438.2,1438.2,1438.2,4314.6000000000004,null,204.10493827160491,102.05246913580245,82.842592592592581,{"$f":"VLOOKUP(C92,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":389},28.000000000000004,28.000000000000004,28.000000000000004,{"$f":"VLOOKUP(C92,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":84},0,0,0,{"$f":"VLOOKUP(C92,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,473,null,4787.6000000000004,null,null,null,100,50,40.588235294117645,190.58823529411765,40.588235294117645,40.588235294117645,40.588235294117645,121.76470588235293,0,0,0,0]
["Derby City Childminding Network - Annabelle Pickles",null,"EY536395",435,435,435,1305,null,0,0,0,0,null,1840.0500000000002,1840.0500000000002,1840.0500000000002,5520.1500000000005,null,25.132075471698116,25.132075471698116,60.735849056603776,{"$f":"VLOOKUP(C93,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":111},11.092086558205654,11.092086558205654,19.815826883588691,{"$f":"VLOOKUP(C93,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":42},1.0810810810810809,1.0810810810810809,7.8378378378378377,{"$f":"VLOOKUP(C93,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":10},null,163,null,5683.1500000000005,null,null,null,9.6551724137931032,9.6551724137931032,23.333333333333332,42.643678160919535,12.812260536398467,12.812260536398467,22.888888888888889,48.513409961685824,1.1954022988505748,1.1954022988505748,8.6666666666666679,11.057471264367818]
["Derby City Childminding Network - Anne-Marie Davies","DE24 9JR","EY491735",306,306,306,918,null,0,0,0,0,null,1294.3800000000001,1294.3800000000001,1294.3800000000001,3883.1400000000003,null,92.47999999999999,21.759999999999998,21.759999999999998,{"$f":"VLOOKUP(C94,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":136},12.142857142857142,60.714285714285708,12.142857142857142,{"$f":"VLOOKUP(C94,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":85},0,0,0,{"$f":"VLOOKUP(C94,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,221,null,4104.1400000000003,null,null,null,50,11.76470588235294,11.76470588235294,73.529411764705884,20,100,20,140,0,0,0,0]
["Derby City Childminding Network - Arline Mali ","DE23 6QT","EY000013",250,250,250,750,null,0,0,0,0,null,1057.5,1057.5,1057.5,3172.5,null,43.126903553299492,43.126903553299492,149.74619289340103,{"$f":"VLOOKUP(C95,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":236},50.167224080267559,50.167224080267559,19.665551839464886,{"$f":"VLOOKUP(C95,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":120},4.8322147651006704,4.8322147651006704,50.335570469798654,{"$f":"VLOOKUP(C95,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":60},null,416,null,3588.5,null,null,null,28.799999999999997,28.799999999999997,100,157.6,100,100,39.200000000000003,239.2,9.6,9.6,100,119.2]
["Derby City Childminding Network - AN",null,"EY543687",120,120,120,360,null,0,0,0,0,null,507.6,507.6,507.6,1522.8000000000002,null,10.09090909090909,10.09090909090909,16.81818181818182,{"$f":"VLOOKUP(C96,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":37},4.32258064516129,4.32258064516129,5.3548387096774199,{"$f":"VLOOKUP(C96,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":14},0.28571428571428575,0.28571428571428575,1.4285714285714286,{"$f":"VLOOKUP(C96,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":2},null,53,null,1575.8000000000002,null,null,null,13.999999999999998,13.999999999999998,23.333333333333332,51.333333333333329,18.611111111111111,18.611111111111111,23.055555555555557,60.277777777777779,1.7222222222222223,1.7222222222222223,8.6111111111111107,12.055555555555555]
["Derby City Childminding Network - Bonnie Testro",null,"EY561598",23,23,23,69,null,0,0,0,0,null,97.29,97.29,97.29,291.87,null,0,0,0,{"$f":"VLOOKUP(C97,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},1,5,1,{"$f":"VLOOKUP(C97,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":7},0,0,0,{"$f":"VLOOKUP(C97,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,7,null,298.87,null,null,null,0,0,0,0,20,100,20,140,0,0,0,0]
["Derby City Childminding Network - Carrieann Redfern","DE24 0PD","EY542496",180,180,180,540,null,0,0,0,0,null,761.40000000000009,761.40000000000009,761.40000000000009,2284.2000000000003,null,0,0,0,{"$f":"VLOOKUP(C98,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},35.909090909090907,7.1818181818181817,35.909090909090907,{"$f":"VLOOKUP(C98,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":79},0,0,0,{"$f":"VLOOKUP(C98,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,79,null,2363.2000000000003,null,null,null,0,0,0,0,100,20,100,220,0,0,0,0]
["Derby City Childminding Network - Celia Murfin",null,"EY421552",604,604,604,1812,null,0,0,0,0,null,2554.92,2554.92,2554.92,7664.76,null,18.016682113067656,18.016682113067656,83.966635773864681,{"$f":"VLOOKUP(C99,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":120},13.197492708666188,57.918577792021146,27.88392949931265,{"$f":"VLOOKUP(C99,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":99},0.75086906141367338,0.75086906141367338,10.498261877172654,{"$f":"VLOOKUP(C99,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":12},null,231,null,7895.76,null,null,null,5,5,23.302469135802468,33.302469135802468,10.883002207505518,47.761194029850742,22.993827160493826,81.638023397850091,0.61810154525386318,0.61810154525386318,8.6419753086419746,9.8781783991497001]
["Derby City Childminding Network - Cheryll Lesley Haywood-Phillips","DE21 4RQ","EY251518",120,120,120,360,null,0,0,0,0,null,507.6,507.6,507.6,1522.8000000000002,null,7.6874999999999991,7.6874999999999991,25.625,{"$f":"VLOOKUP(C100,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":41},3.0555555555555554,3.0555555555555554,4.8888888888888884,{"$f":"VLOOKUP(C100,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":11},0,0,0,{"$f":"VLOOKUP(C100,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,52,null,1574.8000000000002,null,null,null,10.5,10.5,35,56,12.5,12.5,20,45,0,0,0,0]
["Derby City Childminding Network - Christine Ann Brocklehurst","DE3 9AS",205852,1160,1160,1160,3480,null,0,0,0,0,null,4906.8,4906.8,4906.8,14720.400000000001,null,0,0,0,{"$f":"VLOOKUP(C101,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},77.123465466913586,17.246402536308096,121.63013199677832,{"$f":"VLOOKUP(C101,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":216},0,0,0,{"$f":"VLOOKUP(C101,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,216,null,14936.400000000001,null,null,null,0,0,0,0,33.333333333333329,7.4540229885057485,52.569444444444443,93.356800766283527,0,0,0,0]
["Derby City Childminding Network - Christine Julie Heathcote",null,205922,433,433,433,1299,null,0,0,0,0,null,1831.5900000000001,1831.5900000000001,1831.5900000000001,5494.77,null,60.447993842009041,155.9174444337535,60.634561724237471,{"$f":"VLOOKUP(C102,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":277},21.091533858640915,21.091533858640915,19.81693228271817,{"$f":"VLOOKUP(C102,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":62},0.34903047091412748,0.34903047091412748,6.3019390581717456,{"$f":"VLOOKUP(C102,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":7},null,346,null,5840.77,null,null,null,23.261538461538457,60,23.333333333333332,106.59487179487179,24.53846153846154,24.53846153846154,23.055555555555557,72.132478632478637,0.47692307692307695,0.47692307692307695,8.6111111111111107,9.5649572649572647]
["Derby City Childminding Network - Claire-Ellen Oakley","DE21 2HZ","EY412756",740,740,740,2220,null,0,0,0,0,null,3130.2000000000003,3130.2000000000003,3130.2000000000003,9390.6,null,0,0,0,{"$f":"VLOOKUP(C103,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C103,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C103,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,0,null,9390.6,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Derby City Childminding Network - Clare Mason ","DE21 6GQ","EY438525",880,880,880,2640,null,0,0,0,0,null,3722.4000000000005,3722.4000000000005,3722.4000000000005,11167.2,null,197.93139293139293,263.90852390852393,115.16008316008316,{"$f":"VLOOKUP(C104,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":577},66,88,176,{"$f":"VLOOKUP(C104,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":330},0,0,0,{"$f":"VLOOKUP(C104,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,907,null,12074.2,null,null,null,37.5,50,21.818181818181817,109.31818181818181,37.5,50,100,187.5,0,0,0,0]
["Derby City Childminding Network - Deborah Scaife","DE24 0TZ","EY294474",330,330,330,990,null,0,0,0,0,null,1395.9,1395.9,1395.9,4187.7000000000007,null,82.915234756623178,197.98862134360095,67.096143899775882,{"$f":"VLOOKUP(C105,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":348},66.093676076328663,31.164169689323451,29.7421542343479,{"$f":"VLOOKUP(C105,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":127},0,0,0,{"$f":"VLOOKUP(C105,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,475,null,4662.7000000000007,null,null,null,41.878787878787875,100,33.888888888888893,175.76767676767676,100,47.151515151515142,45,192.15151515151513,0,0,0,0]
["Derby City Childminding Network - Donna Gladwin","DE21 7DF",205919,620,620,620,1860,null,0,0,0,0,null,2622.6000000000004,2622.6000000000004,2622.6000000000004,7867.8000000000011,null,72.963210702341144,72.963210702341144,157.07357859531771,{"$f":"VLOOKUP(C106,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":303},31.078351601014695,31.078351601014695,42.843296797970609,{"$f":"VLOOKUP(C106,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":105},0,0,0,{"$f":"VLOOKUP(C106,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,408,null,8275.8000000000011,null,null,null,19.612903225806452,19.612903225806452,42.222222222222221,81.448028673835125,24.935483870967744,24.935483870967744,34.375,84.245967741935488,0,0,0,0]
["Derby City Childminding Network - Ellen Brown",null,"EY545371",120,120,120,360,null,0,0,0,0,null,507.6,507.6,507.6,1522.8000000000002,null,0,0,0,{"$f":"VLOOKUP(C107,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},4.8571428571428568,24.285714285714285,4.8571428571428568,{"$f":"VLOOKUP(C107,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":34},0,0,0,{"$f":"VLOOKUP(C107,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,34,null,1556.8000000000002,null,null,null,0,0,0,0,20,100,20,140,0,0,0,0]
["Derby City Childminding Network - Eloise Rippon","DE21 7QZ","EY475575",550,550,550,1650,null,0,0,0,0,null,2326.5000000000005,2326.5000000000005,2326.5000000000005,6979.5000000000018,null,0,0,0,{"$f":"VLOOKUP(C108,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C108,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C108,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,0,null,6979.5000000000018,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Derby City Childminding Network - Emilie Celine Astley","DE22 1DL","EY477405",190,190,190,570,null,0,0,0,0,null,803.7,803.7,803.7,2411.1000000000004,null,0,0,0,{"$f":"VLOOKUP(C109,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C109,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C109,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,0,null,2411.1000000000004,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Derby City Childminding Network - Emma Louise Strange,","DE24 0GA","EY455065",1020,1020,1020,3060,null,0,0,0,0,null,4314.6000000000004,4314.6000000000004,4314.6000000000004,12943.800000000001,null,25.133858267716533,101.73228346456692,25.133858267716533,{"$f":"VLOOKUP(C110,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":152},170.00000000000003,102,204,{"$f":"VLOOKUP(C110,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":476},0,0,0,{"$f":"VLOOKUP(C110,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,628,null,13571.800000000001,null,null,null,4.117647058823529,16.666666666666664,4.117647058823529,24.901960784313722,83.333333333333343,50,100,233.33333333333334,0,0,0,0]
["Derby City Childminding Network - Evangelista Muchineripi Kafuru",null,"EY460509",190,190,190,570,null,0,0,0,0,null,803.7,803.7,803.7,2411.1000000000004,null,114.22222222222223,114.22222222222223,28.555555555555557,{"$f":"VLOOKUP(C111,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":257},17.890183028286188,17.890183028286188,8.2196339434276204,{"$f":"VLOOKUP(C111,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":44},0.22429906542056077,0.22429906542056077,3.5514018691588785,{"$f":"VLOOKUP(C111,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":4},null,305,null,2716.1000000000004,null,null,null,100,100,25,225,47.15789473684211,47.15789473684211,21.666666666666668,115.98245614035089,0.59649122807017552,0.59649122807017552,9.4444444444444446,10.637426900584796]
["Derby City Childminding Network - Fiona Meek","DE3 0QQ","EY401536",120,120,120,360,null,0,0,0,0,null,507.6,507.6,507.6,1522.8000000000002,null,4.875,4.875,16.25,{"$f":"VLOOKUP(C112,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":26},2,2,5,{"$f":"VLOOKUP(C112,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":9},0.25000000000000006,0.25000000000000006,2.5,{"$f":"VLOOKUP(C112,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":3},null,38,null,1560.8000000000002,null,null,null,6.666666666666667,6.666666666666667,22.222222222222221,35.555555555555557,8.8888888888888893,8.8888888888888893,22.222222222222221,40,1.2777777777777779,1.2777777777777779,12.777777777777777,15.333333333333332]
["Derby City Childminding Network - Heather Brocklehurst","DE23 4RQ","EY316120",1147,1147,1147,3441,null,0,0,0,0,null,4851.8100000000004,4851.8100000000004,4851.8100000000004,14555.43,null,0,0,0,{"$f":"VLOOKUP(C113,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},54.934785749497415,9.1158740887610783,65.949340161741503,{"$f":"VLOOKUP(C113,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":130},0,0,0,{"$f":"VLOOKUP(C113,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,130,null,14685.43,null,null,null,0,0,0,0,24,3.9825581395348837,28.812056737588655,56.794614877123536,0,0,0,0]
["Derby City Childminding Network - Helen Marie Samuels","DE21 4NE",205849,1427,1427,1427,4281,null,0,0,0,0,null,6036.2100000000009,6036.2100000000009,6036.2100000000009,18108.630000000005,null,12.010186757215619,12.010186757215619,237.97962648556879,{"$f":"VLOOKUP(C114,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":262},132.5676032250183,129.11844612753481,79.313950647446859,{"$f":"VLOOKUP(C114,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":341},0,0,0,{"$f":"VLOOKUP(C114,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,603,null,18711.630000000005,null,null,null,1.4018691588785046,1.4018691588785046,27.777777777777779,30.581516095534788,46.428571428571431,45.220588235294116,27.777777777777779,119.42693744164333,0,0,0,0]
["Derby City Childminding Network - Hilary Gail Smyth","DE22 2NB","EY407775",320,320,320,960,null,0,0,0,0,null,1353.6000000000001,1353.6000000000001,1353.6000000000001,4060.8,null,3.8382352941176472,3.8382352941176472,21.323529411764707,{"$f":"VLOOKUP(C115,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":29},2.062144212523719,2.062144212523719,13.875711574952561,{"$f":"VLOOKUP(C115,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":18},0.4285714285714286,0.4285714285714286,7.1428571428571423,{"$f":"VLOOKUP(C115,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":8},null,55,null,4115.8,null,null,null,2,2,11.111111111111111,15.111111111111111,3.354166666666667,3.354166666666667,22.569444444444446,29.277777777777779,0.75000000000000011,0.75000000000000011,12.5,14]
["Derby City Childminding Network - Jennifer Louise Kelly",null,"EY477127",124,124,124,372,null,0,0,0,0,null,524.5200000000001,524.5200000000001,524.5200000000001,1573.5600000000004,null,0,0,0,{"$f":"VLOOKUP(C116,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},25.056644880174296,2.9716775599128544,2.9716775599128544,{"$f":"VLOOKUP(C116,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":31},0,0,0,{"$f":"VLOOKUP(C116,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,31,null,1604.5600000000004,null,null,null,0,0,0,0,100,11.859838274932615,11.859838274932615,123.71967654986523,0,0,0,0]
["Derby City Childminding Network - Jennifer Ellen Apaya","DE21 6PH","EY240000",240,240,240,720,null,0,0,0,0,null,1015.2,1015.2,1015.2,3045.6000000000004,null,0,0,0,{"$f":"VLOOKUP(C117,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},48.333333333333336,4.833333333333333,4.833333333333333,{"$f":"VLOOKUP(C117,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":58},48.333333333333336,4.833333333333333,4.833333333333333,{"$f":"VLOOKUP(C117,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":58},null,116,null,3161.6000000000004,null,null,null,0,0,0,0,100,10,10,120,100,10,10,120]
["Derby City Childminding Network - Joanne Margaret Shakespeare","DE3 0PE","EY369088",760,760,760,2280,null,0,0,0,0,null,3214.8,3214.8,3214.8,9644.4000000000015,null,33.114503816793892,33.114503816793892,174.7709923664122,{"$f":"VLOOKUP(C118,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":241},152.20902612826603,114.15676959619952,89.634204275534444,{"$f":"VLOOKUP(C118,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":356},0,0,0,{"$f":"VLOOKUP(C118,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,597,null,10241.400000000001,null,null,null,7.2631578947368425,7.2631578947368425,38.333333333333336,52.859649122807021,100,75,58.888888888888893,233.88888888888889,0,0,0,0]
["Derby City Childminding Network - Joanne Mycroft","DE21 6RZ","EY462623",330,330,330,990,null,0,0,0,0,null,1395.9,1395.9,1395.9,4187.7000000000007,null,0,0,0,{"$f":"VLOOKUP(C119,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},2.8405797101449286,22.318840579710145,2.8405797101449286,{"$f":"VLOOKUP(C119,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":28},0,0,0,{"$f":"VLOOKUP(C119,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,28,null,4215.7000000000007,null,null,null,0,0,0,0,4.2424242424242431,33.333333333333329,4.2424242424242431,41.818181818181813,0,0,0,0]
["Derby City Childminding Network - Joyce, Mary Cliff","DE73 6NB","EY264853",235,235,235,705,null,0,0,0,0,null,994.05000000000007,994.05000000000007,994.05000000000007,2982.15,null,0,0,0,{"$f":"VLOOKUP(C120,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C120,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C120,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,0,null,2982.15,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Derby City Childminding Network - Judith Deakin","DE22 2NN",205881,1180,1180,1180,3540,null,0,0,0,0,null,4991.4000000000005,4991.4000000000005,4991.4000000000005,14974.2,null,0,0,0,{"$f":"VLOOKUP(C121,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C121,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C121,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,0,null,14974.2,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Derby City Childminding Network - Julie Chambers","DE22 2NN","EY500987",260,260,260,780,null,0,0,0,0,null,1099.8000000000002,1099.8000000000002,1099.8000000000002,3299.4000000000005,null,0,0,0,{"$f":"VLOOKUP(C122,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},51.81818181818182,10.363636363636363,51.81818181818182,{"$f":"VLOOKUP(C122,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":114},0,0,0,{"$f":"VLOOKUP(C122,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,114,null,3413.4000000000005,null,null,null,0,0,0,0,100,20,100,220,0,0,0,0]
["Derby City Childminding Network - Julie Croft",null,"EY492729",260,260,260,780,null,0,0,0,0,null,1099.8000000000002,1099.8000000000002,1099.8000000000002,3299.4000000000005,null,156.15384615384616,156.15384615384616,93.692307692307693,{"$f":"VLOOKUP(C123,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":406},31.000000000000004,31.000000000000004,31.000000000000004,{"$f":"VLOOKUP(C123,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":93},0,0,0,{"$f":"VLOOKUP(C123,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,499,null,3798.4000000000005,null,null,null,100,100,60,260,60,60,60,180,0,0,0,0]
["Derby City Childminding Network - Julie Elizabeth Sewter,","DE73 6UP","EY368441",120,120,120,360,null,0,0,0,0,null,507.6,507.6,507.6,1522.8000000000002,null,0,0,0,{"$f":"VLOOKUP(C124,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},23.333333333333332,2.3333333333333335,2.3333333333333335,{"$f":"VLOOKUP(C124,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":28},0,0,0,{"$f":"VLOOKUP(C124,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,28,null,1550.8000000000002,null,null,null,0,0,0,0,100,10,10,120,0,0,0,0]
["Derby City Childminding Network - Kerry Jehane Derbyshire","DE24 0TE","EY405755",528,528,528,1584,null,0,0,0,0,null,2233.44,2233.44,2233.44,6700.32,null,1.9467758444216989,1.9467758444216989,8.1064483111566012,{"$f":"VLOOKUP(C125,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":12},106.16043613707164,106.16043613707164,2.6791277258566977,{"$f":"VLOOKUP(C125,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":215},0,0,0,{"$f":"VLOOKUP(C125,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,227,null,6927.32,null,null,null,0.60606060606060608,0.60606060606060608,2.5236593059936907,3.7357805181149031,100,100,2.5236593059936907,202.5236593059937,0,0,0,0]
["Derby City Childminding Network - Laura Marshall","DE23 3ZJ",306845,360,360,360,1080,null,0,0,0,0,null,1522.8000000000002,1522.8000000000002,1522.8000000000002,4568.4000000000005,null,0,0,0,{"$f":"VLOOKUP(C126,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C126,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C126,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,0,null,4568.4000000000005,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Derby City Childminding Network - Leah Sheridan","DE22 3TL","EY546840",493,493,493,1479,null,0,0,0,0,null,2085.3900000000003,2085.3900000000003,2085.3900000000003,6256.170000000001,null,0,0,0,{"$f":"VLOOKUP(C127,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},60.714508970431957,78.061511533412514,11.223979496155531,{"$f":"VLOOKUP(C127,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":150},0,0,0,{"$f":"VLOOKUP(C127,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,{"$f":"V127+Z127+AD127","v":150},null,{"$f":"AF127+Q127+L127","v":6406.170000000001},null,null,null,0,0,0,0,61.403508771929829,78.94736842105263,11.351351351351353,151.70222854433382,0,0,0,0]
["Derby City Childminding Network - Laura Burton",null,"EY448130",380,380,380,1140,null,0,0,0,0,null,{"$f":"D128*$N$3","v":1607.4},{"$f":"E128*$N$3","v":1607.4},{"$f":"F128*$N$3","v":1607.4},{"$f":"SUM(N128:P128)","v":4822.2000000000007},null,{"$f":"(V128/AO128)*AL128","v":227.91044776119401},{"$f":"(V128/AO128)*AM128","v":227.91044776119401},{"$f":"(V128/AO128)*AN128","v":53.179104477611929},{"$f":"VLOOKUP(C128,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":509},36.126047267725397,36.126047267725397,17.747905464549206,{"$f":"VLOOKUP(C128,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":90},{"$f":"(AD128/AW128)*AT128","v":0.39252336448598135},{"$f":"(AD128/AW128)*AU128","v":0.39252336448598135},{"$f":"(AD128/AW128)*AV128","v":6.2149532710280369},{"$f":"VLOOKUP(C128,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":7},null,606,null,5428.2000000000007,null,null,null,100,100,23.333333333333332,223.33333333333334,46.929824561403507,46.929824561403507,23.055555555555557,116.91520467836257,0.54385964912280704,0.54385964912280704,8.6111111111111107,9.6988304093567255]
["Derby City Childminding Network - Lorraine Duthie","DE24 0GR",205878,732,732,732,2196,null,0,0,0,0,null,3096.36,3096.36,3096.36,9289.08,null,107.27144001798096,203.72157198572631,294.00698799629282,{"$f":"VLOOKUP(C129,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":605},{"$f":"(Z129/AS129)*AP129","v":146.47165007432127},{"$f":"(Z129/AS129)*AQ129","v":47.818489495789805},{"$f":"(Z129/AS129)*AR129","v":66.709860429888906},{"$f":"VLOOKUP(C129,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":261},0,0,0,{"$f":"VLOOKUP(C129,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,866,null,10155.08,null,null,null,24.410022779043278,46.357615894039732,66.902404526166904,{"$f":"SUM(AL129:AN129)","v":137.6700431992499},100,32.646924829157172,45.544554455445549,{"$f":"SUM(AP129:AR129)","v":178.19147928460274},0,0,0,{"$f":"SUM(AT129:AV129)","v":0}]
["Derby City Childminding Network - Lousie Michelle Griffiths","DE21 6PX",260849,130,130,130,390,null,0,0,0,0,null,549.90000000000009,549.90000000000009,549.90000000000009,1649.7000000000003,null,0,0,0,{"$f":"VLOOKUP(C130,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},2.8354430379746831,26.329113924050628,2.8354430379746831,{"$f":"VLOOKUP(C130,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":32},0,0,0,{"$f":"VLOOKUP(C130,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,32,null,1681.7000000000003,null,null,null,0,0,0,0,10.76923076923077,100,10.76923076923077,121.53846153846155,0,0,0,0]
["Derby City Childminding Network - Mary Gibson",null,205903,272,272,272,816,null,0,0,0,0,null,1150.5600000000002,1150.5600000000002,1150.5600000000002,3451.6800000000003,null,0,0,0,{"$f":"VLOOKUP(C131,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},54.090909090909086,54.090909090909086,10.818181818181818,{"$f":"VLOOKUP(C131,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":119},0,0,0,{"$f":"VLOOKUP(C131,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,119,null,3570.6800000000003,null,null,null,0,0,0,0,100,100,20,220,0,0,0,0]
["Derby City Childminding Network - Michelle Elizabeth Hemmings","DE24 9DD","EY340934",360,360,360,1080,null,0,0,0,0,null,1522.8000000000002,1522.8000000000002,1522.8000000000002,4568.4000000000005,null,54.008152173913039,53.168025362318836,157.8238224637681,{"$f":"VLOOKUP(C132,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":265},53.943217665615137,27.09148264984227,32.965299684542579,{"$f":"VLOOKUP(C132,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":114},0,0,0,{"$f":"VLOOKUP(C132,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,379,null,4947.4000000000005,null,null,null,25,24.611111111111111,73.055555555555557,122.66666666666667,75,37.666666666666664,45.833333333333329,158.5,0,0,0,0]
["Derby City Childminding Network - Michelle Morrison","DE21 7LY","EY357686",960,960,960,2880,null,0,0,0,0,null,4060.8,4060.8,4060.8,12182.400000000001,null,360,576,288,{"$f":"VLOOKUP(C133,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":1224},71.944444444444443,91.129629629629633,95.925925925925924,{"$f":"VLOOKUP(C133,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":259},0,0,0,{"$f":"VLOOKUP(C133,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,1483,null,13665.400000000001,null,null,null,62.5,100,50,212.5,37.5,47.5,50,135,0,0,0,0]
["Derby City Childminding Network - Nicky Sherratt","DE23 6JR","EY428424",900,840,720,2460,null,0,0,0,0,null,3807.0000000000005,3553.2000000000003,3045.6000000000004,10405.800000000001,null,0,0,0,{"$f":"VLOOKUP(C134,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C134,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C134,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,0,null,10405.800000000001,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Derby City Childminding Network - Jackie Nettleship",null,205980,70,70,70,210,null,0,0,0,0,null,296.10000000000002,296.10000000000002,296.10000000000002,888.30000000000007,null,0,0,0,{"$f":"VLOOKUP(C135,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C135,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":0},2.8571428571428568,14.285714285714285,2.8571428571428568,{"$f":"VLOOKUP(C135,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":20},null,20,null,908.30000000000007,null,null,null,0,0,0,0,0,0,0,0,20,100,20,140]
["Derby City Childminding Network - Nicola Johnson ","DE24 0AE","EY396733",544,544,544,1632,null,0,0,0,0,null,2301.1200000000003,2301.1200000000003,2301.1200000000003,6903.3600000000006,null,326.10099622122982,244.57574716592237,127.32325661284781,{"$f":"VLOOKUP(C136,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":698},50.058469475494405,27.188306104901116,108.75322441960446,{"$f":"VLOOKUP(C136,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":186},0,0,0,{"$f":"VLOOKUP(C136,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,884,null,7787.3600000000006,null,null,null,100,75,39.044117647058819,214.04411764705881,46.029411764705877,25,100,171.02941176470588,0,0,0,0]
["Derby City Childminding Network - Paula Louise Brown",null,"EY221157",70,70,70,210,null,0,0,0,0,null,296.10000000000002,296.10000000000002,296.10000000000002,888.30000000000007,null,0,0,0,{"$f":"VLOOKUP(C137,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C137,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C137,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,0,null,888.30000000000007,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Derby City Childminding Network - Phillipa Chambers","DE22 1HT","EY453657",180,168,168,516,null,0,0,0,0,null,761.40000000000009,710.6400000000001,710.6400000000001,2182.6800000000003,null,6.9375,6.9375,23.125,{"$f":"VLOOKUP(C138,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":37},3.1111111111111112,3.1111111111111112,7.7777777777777795,{"$f":"VLOOKUP(C138,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":14},0.33333333333333331,0.33333333333333331,3.3333333333333335,{"$f":"VLOOKUP(C138,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":4},null,55,null,2237.6800000000003,null,null,null,6.7857142857142856,6.7857142857142856,22.61904761904762,36.19047619047619,9.0476190476190457,9.0476190476190457,22.61904761904762,40.714285714285708,1.2698412698412698,1.2698412698412698,12.698412698412698,15.238095238095237]
["Derby City Childminding Network - Rachel Gillian Brownsword",null,"EY487257",910,910,910,2730,null,0,0,0,0,null,3849.3,3849.3,3849.3,11547.900000000001,null,163.90243902439025,109.26829268292684,46.829268292682926,{"$f":"VLOOKUP(C139,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":320},109.2,72.8,26,{"$f":"VLOOKUP(C139,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":208},0,0,0,{"$f":"VLOOKUP(C139,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,528,null,12075.900000000001,null,null,null,30,20,8.5714285714285712,58.571428571428569,60,40,14.285714285714285,114.28571428571428,0,0,0,0]
["Derby City Childminding Network - Rachel Leandre Blount","DE22 3JQ","EY343478",470,470,470,1410,null,0,0,0,0,null,1988.1000000000001,1988.1000000000001,1988.1000000000001,5964.3,null,3.2833876221498373,3.2833876221498373,21.433224755700326,{"$f":"VLOOKUP(C140,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":28},37.596786599435944,7.0927271173403987,7.3104862832236561,{"$f":"VLOOKUP(C140,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":52},4.8185328185328187,4.8185328185328187,94.362934362934368,{"$f":"VLOOKUP(C140,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":104},null,184,null,6148.3,null,null,null,1.1914893617021276,1.1914893617021276,7.7777777777777777,10.160756501182032,40,7.5460992907801421,7.7777777777777777,55.32387706855792,5.1063829787234036,5.1063829787234036,100,110.21276595744681]
["Derby City Childminding Network - Rachel Huntingford",null,"EY552896",68,68,68,204,null,0,0,0,0,null,287.64000000000004,287.64000000000004,287.64000000000004,862.92000000000007,null,6,6,9.9999999999999982,{"$f":"VLOOKUP(C141,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":22},2.7860615883306319,2.7860615883306319,3.4278768233387358,{"$f":"VLOOKUP(C141,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":9},0.14285714285714282,0.14285714285714282,0.7142857142857143,{"$f":"VLOOKUP(C141,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":1},null,32,null,894.92000000000007,null,null,null,14.117647058823529,14.117647058823529,23.52941176470588,51.764705882352942,18.725490196078429,18.725490196078429,23.03921568627451,60.490196078431367,1.7647058823529411,1.7647058823529411,8.8235294117647065,12.352941176470589]
["Derby City Childminding Network - Rachel Wiggins","DE3 0PY","EY447118",324,324,324,972,null,0,0,0,0,null,1370.5200000000002,1370.5200000000002,1370.5200000000002,4111.5600000000004,null,0,0,0,{"$f":"VLOOKUP(C142,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},30.615550755939523,2.1922246220302375,2.1922246220302375,{"$f":"VLOOKUP(C142,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":35},0,0,0,{"$f":"VLOOKUP(C142,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,35,null,4146.5600000000004,null,null,null,0,0,0,0,48.275862068965516,3.4567901234567904,3.4567901234567904,55.189442315879099,0,0,0,0]
["Derby City Childminding Network - Rebecca Anne Cotton","DE3 9YF","EY393682",366,366,366,1098,null,0,0,0,0,null,1548.18,1548.18,1548.18,4644.54,null,0,0,0,{"$f":"VLOOKUP(C143,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},2.8094834885690094,73.381033022861985,2.8094834885690094,{"$f":"VLOOKUP(C143,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":79},1.3477909046771326,1.3477909046771326,21.304418190645734,{"$f":"VLOOKUP(C143,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":24},null,103,null,4747.54,null,null,null,0,0,0,0,3.828623518687329,100,3.828623518687329,107.65724703737465,1.9325432999088425,1.9325432999088425,30.547550432276655,34.412637032094338]
["Derby City Childminding Network - Rebecca Jane Fulleylove","DE21 2BJ","EY395288",880,880,880,2640,null,0,0,0,0,null,3722.4000000000005,3722.4000000000005,3722.4000000000005,11167.2,null,3.9477806788511751,3.9477806788511751,20.104438642297652,{"$f":"VLOOKUP(C144,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":28},132.07328104877232,25.961071204132416,104.96564774709528,{"$f":"VLOOKUP(C144,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":263},0,0,0,{"$f":"VLOOKUP(C144,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,291,null,11458.2,null,null,null,0.75000000000000011,0.75000000000000011,3.8194444444444446,5.3194444444444446,75,14.742424242424242,59.606481481481474,149.34890572390572,0,0,0,0]
["Derby City Childminding Network - Rebecca Sarah Wall","DE73 6UU","EY278371",371,371,371,1113,null,0,0,0,0,null,1569.3300000000002,1569.3300000000002,1569.3300000000002,4707.9900000000007,null,8.6547314578005121,8.6547314578005121,29.690537084398976,{"$f":"VLOOKUP(C145,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":47},74.043668122270745,65.816593886462883,17.139737991266376,{"$f":"VLOOKUP(C145,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":157},0,0,0,{"$f":"VLOOKUP(C145,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,204,null,4911.9900000000007,null,null,null,3.832658569500675,3.832658569500675,13.148148148148147,20.813465287149498,100,88.888888888888886,23.148148148148149,212.03703703703704,0,0,0,0]
["Derby City Childminding Network - Regina Zakrzewska ","DE23 8SR","EY541336",398,398,398,1194,null,0,0,0,0,null,1683.5400000000002,1683.5400000000002,1683.5400000000002,5050.6200000000008,null,119.45879299156393,170.65541855937704,196.88578844905905,{"$f":"VLOOKUP(C146,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":487},40.035763411279227,22.877579092159557,14.086657496561209,{"$f":"VLOOKUP(C146,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":77},1.1207685269899361,22.758462946020128,1.1207685269899361,{"$f":"VLOOKUP(C146,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":25},null,589,null,5639.6200000000008,null,null,null,50,71.428571428571431,82.407407407407405,203.83597883597884,50,28.571428571428569,17.592592592592592,96.164021164021165,1.4070351758793971,28.571428571428569,1.4070351758793971,31.385498923187363]
["Derby City Childminding Network - Rosalyn Phillips","DE24 9JQ","EY268223",662,662,662,1986,null,0,0,0,0,null,2800.26,2800.26,2800.26,8400.7800000000007,null,198.66876363645619,85.46958290583494,118.86165345770884,{"$f":"VLOOKUP(C147,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":403},30.080837840453334,30.080837840453334,18.838324319093346,{"$f":"VLOOKUP(C147,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":79},0,0,0,{"$f":"VLOOKUP(C147,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,482,null,8882.7800000000007,null,null,null,50,21.510574018126889,29.914529914529915,101.42510393265681,22.860020140986908,22.860020140986908,14.316239316239315,60.036279598213127,0,0,0,0]
["Derby City Childminding Network - Rosie Stevens","DE22 2HQ",206031,1228,1228,1228,3684,null,0,0,0,0,null,5194.4400000000005,5194.4400000000005,5194.4400000000005,15583.320000000002,null,9.1084337349397586,9.1084337349397586,51.783132530120483,{"$f":"VLOOKUP(C148,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":70},3.9911308203991132,3.9911308203991132,17.017738359201772,{"$f":"VLOOKUP(C148,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":25},0,0,0,{"$f":"VLOOKUP(C148,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,95,null,15678.320000000002,null,null,null,1.2377850162866451,1.2377850162866451,7.0370370370370372,9.5126070696103273,1.6503800217155269,1.6503800217155269,7.0370370370370372,10.337797080468091,0,0,0,0]
["Derby City Childminding Network - Samantha Anne Fisher","DE21 7QL","EY406938",603,603,603,1809,null,0,0,0,0,null,2550.69,2550.69,2550.69,7652.07,null,104.14484671537858,102.17984960754124,46.675303677080166,{"$f":"VLOOKUP(C149,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":253},36.911430734292196,18.107494322482964,59.981074943224819,{"$f":"VLOOKUP(C149,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":115},0,0,0,{"$f":"VLOOKUP(C149,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,368,null,8020.07,null,null,null,28.846153846153843,28.30188679245283,12.928176795580109,70.076217434186788,30.76923076923077,15.09433962264151,50,95.863570391872287,0,0,0,0]
["Derby City Childminding Network - Samantha McGirr","DE21 7HP","EY546157",512,512,512,1536,null,0,0,0,0,null,2165.7600000000002,2165.7600000000002,2165.7600000000002,6497.2800000000007,null,73.065303276783638,306.87427376249133,144.06042296072508,{"$f":"VLOOKUP(C150,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":524},29.248493596153342,34.083254354007082,9.6682520498395785,{"$f":"VLOOKUP(C150,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":73},0,0,0,{"$f":"VLOOKUP(C150,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,597,null,7094.2800000000007,null,null,null,23.809523809523807,100,46.944444444444443,170.75396825396825,28.571428571428569,33.294270833333336,9.4444444444444446,71.310143849206355,0,0,0,0]
["Derby City Childminding Network - Sara Helen Cooper","DE22 4BQ",260848,334,334,334,1002,null,0,0,0,0,null,1412.8200000000002,1412.8200000000002,1412.8200000000002,4238.4600000000009,null,25.119617224880383,199.76076555023926,25.119617224880383,{"$f":"VLOOKUP(C151,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":250},66.99265862611432,19.014682747771367,66.99265862611432,{"$f":"VLOOKUP(C151,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":153},0,0,0,{"$f":"VLOOKUP(C151,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,403,null,4641.4600000000009,null,null,null,12.574850299401197,100,12.574850299401197,125.14970059880238,100,28.383233532934128,100,228.38323353293413,0,0,0,0]
["Derby City Childminding Network - Sarah Jane Jackson","DE21 7RF","EY480166",756,756,756,2268,null,0,0,0,0,null,3197.88,3197.88,3197.88,9593.64,null,22.013303769401332,22.013303769401332,101.97339246119734,{"$f":"VLOOKUP(C152,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":146},29.945365553336504,11.978733040177506,34.075901406485997,{"$f":"VLOOKUP(C152,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":76},1.3209990749306202,1.3209990749306202,18.358001850138763,{"$f":"VLOOKUP(C152,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":21},null,243,null,9836.64,null,null,null,4.8412698412698418,4.8412698412698418,22.426470588235293,32.109010270774974,19.708029197080293,7.8835978835978846,22.426470588235293,50.01809766891347,0.89947089947089964,0.89947089947089964,12.5,14.298941798941799]
["Derby City Childminding Network - Sharron Ann Silkstone",null,"EY436155",70,70,70,210,null,0,0,0,0,null,296.10000000000002,296.10000000000002,296.10000000000002,888.30000000000007,null,0,0,0,{"$f":"VLOOKUP(C153,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},2.8571428571428568,14.285714285714285,2.8571428571428568,{"$f":"VLOOKUP(C153,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":20},0,0,0,{"$f":"VLOOKUP(C153,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,20,null,908.30000000000007,null,null,null,0,0,0,0,20,100,20,140,0,0,0,0]
["Derby City Childminding Network - Sharon Taylor","DE21 7AJ",206043,1410,1410,1410,4230,null,0,0,0,0,null,5964.3,5964.3,5964.3,17892.900000000001,null,142.58729250143102,34.706353749284489,34.706353749284489,{"$f":"VLOOKUP(C154,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":212},11.999999999999998,11.999999999999998,11.999999999999998,{"$f":"VLOOKUP(C154,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":36},0,0,0,{"$f":"VLOOKUP(C154,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,248,null,18140.900000000001,null,null,null,16.783216783216783,4.0851063829787231,4.0851063829787231,24.953429549174228,4.0851063829787231,4.0851063829787231,4.0851063829787231,12.25531914893617,0,0,0,0]
["Derby City Childminding Network - Stella Louise Bayliss","DE21 2QL",505502,510,510,510,1530,null,0,0,0,0,null,2157.3000000000002,2157.3000000000002,2157.3000000000002,6471.9000000000005,null,0,0,0,{"$f":"VLOOKUP(C155,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C155,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C155,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,0,null,6471.9000000000005,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Derby City Childminding Network - Susan Jane Bonell ","DE21 2UL","EY252328",480,480,480,1440,null,0,0,0,0,null,2030.4,2030.4,2030.4,6091.2000000000007,null,0,0,0,{"$f":"VLOOKUP(C156,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},32.307692307692307,4.8461538461538467,4.8461538461538467,{"$f":"VLOOKUP(C156,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":42},47.692307692307693,7.1538461538461542,7.1538461538461542,{"$f":"VLOOKUP(C156,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":62},null,104,null,6195.2000000000007,null,null,null,0,0,0,0,33.333333333333329,5,5,43.333333333333329,50,7.5,7.5,65]
["Derby City Childminding Network - Susan Theresa McPhee","DE24 9AY","EY435150",190,190,190,570,null,0,0,0,0,null,803.7,803.7,803.7,2411.1000000000004,null,114.01496259351622,114.01496259351622,25.970074812967585,{"$f":"VLOOKUP(C157,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":254},18.758953017194173,18.758953017194173,23.482093965611657,{"$f":"VLOOKUP(C157,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":61},0,0,0,{"$f":"VLOOKUP(C157,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,315,null,2726.1000000000004,null,null,null,100,100,22.777777777777779,222.77777777777777,49.263157894736835,49.263157894736835,61.666666666666671,160.19298245614033,0,0,0,0]
["Derby City Childminding Network - Tamasine Louise Ashforth","DE24 8PF","EY299849",1430,1430,1430,4290,null,0,0,0,0,null,6048.9000000000005,6048.9000000000005,6048.9000000000005,18146.7,null,858.02221376422972,814.39396560672651,662.58382062904411,{"$f":"VLOOKUP(C158,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":2335},161.0462679736988,161.0462679736988,92.90746405260245,{"$f":"VLOOKUP(C158,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":415},1.9531442663378544,1.9531442663378544,29.09371146732429,{"$f":"VLOOKUP(C158,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":33},null,2783,null,20929.7,null,null,null,100,94.915254237288138,77.222222222222229,272.13747645951037,56.335664335664326,56.335664335664326,32.5,145.17132867132864,0.68531468531468531,0.68531468531468531,10.208333333333334,11.578962703962704]
["Derby City Childminding Network - Toni Reed","DE23 6QT","EY00058",24,24,24,72,null,0,0,0,0,null,101.52000000000001,101.52000000000001,101.52000000000001,304.56000000000006,null,0,0,0,{"$f":"VLOOKUP(C159,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C159,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C159,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,0,null,304.56000000000006,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Derby City Childminding Network - Valerie Sutton ","DE21 7JF","EY547709",1010,1010,1010,3030,null,0,0,0,0,null,4272.3,4272.3,4272.3,12816.900000000001,null,346.08695652173913,242.2608695652174,605.6521739130435,{"$f":"VLOOKUP(C160,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":1194},74,74,74,{"$f":"VLOOKUP(C160,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":222},57.747505755947813,80.846508058326947,10.405986185725251,{"$f":"VLOOKUP(C160,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":149},null,1565,null,14381.900000000001,null,null,null,57.142857142857139,40,100,197.14285714285714,36.831683168316829,36.831683168316829,36.831683168316829,110.49504950495049,28.571428571428569,40,5.1485148514851486,73.719943422913715]
["Derby City Childminding Network - Vanessa Smith","DE22 2SP",206020,48,48,48,144,null,0,0,0,0,null,203.04000000000002,203.04000000000002,203.04000000000002,609.12000000000012,null,0,0,0,{"$f":"VLOOKUP(C161,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C161,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C161,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,0,null,609.12000000000012,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Derby City Childminding Network - Veronica Ellis","DE22 2BH",205892,96,96,96,288,null,0,0,0,0,null,406.08000000000004,406.08000000000004,406.08000000000004,1218.2400000000002,null,0,0,0,{"$f":"VLOOKUP(C162,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C162,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C162,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,0,null,1218.2400000000002,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Derby City Childminding Network - Wendy Jane Wheawall","DE22 2FZ","EY318345",506,506,506,1518,null,0,0,0,0,null,2140.38,2140.38,2140.38,6421.14,null,0,0,0,{"$f":"VLOOKUP(C163,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C163,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C163,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,0,null,6421.14,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Derby City Childminding Network - Wendy Lorraine Anne Wright","DE73 6TB","EY464682",328,328,328,984,null,0,0,0,0,null,1387.44,1387.44,1387.44,4162.32,null,130.95598264104154,122.77123372597646,68.272783632982012,{"$f":"VLOOKUP(C164,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":322},24.293637846655795,24.412724306688421,24.293637846655795,{"$f":"VLOOKUP(C164,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":73},0,0,0,{"$f":"VLOOKUP(C164,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,395,null,4557.32,null,null,null,66.666666666666657,62.5,34.756097560975604,163.92276422764226,37.31707317073171,37.5,37.31707317073171,112.13414634146341,0,0,0,0]
["Derby City Childminding Network - Yolande Wosik","DE24 8SE","EY414019",1244,1244,1244,3732,null,0,0,0,0,null,5262.1200000000008,5262.1200000000008,5262.1200000000008,15786.360000000002,null,222.32313141404052,559.51321405866861,578.16365452729087,{"$f":"VLOOKUP(C165,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":1360},95.715518729501127,62.297600552390819,80.986880718108068,{"$f":"VLOOKUP(C165,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":239},0,0,0,{"$f":"VLOOKUP(C165,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,1599,null,17385.36,null,null,null,29.80132450331126,75,77.5,182.30132450331126,38.410596026490069,25,32.5,95.910596026490069,0,0,0,0]
["Derby City Childminding Network - Zarida Hussain","DE23 3RL","EY458078",120,120,120,360,null,0,0,0,0,null,507.6,507.6,507.6,1522.8000000000002,null,0,0,0,{"$f":"VLOOKUP(C166,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C166,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C166,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,0,null,1522.8000000000002,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Derby City Childminding Network - Zena Brotherson","DE23 2TD","EY350863",2298,2298,2298,6894,null,0,0,0,0,null,9720.5400000000009,9720.5400000000009,9720.5400000000009,29161.620000000003,null,611.86031091617497,661.03264640532871,497.10704267849621,{"$f":"VLOOKUP(C167,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":1770},131.88859616094078,81.827091589588207,74.284312249471043,{"$f":"VLOOKUP(C167,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":288},122.42674473861595,270.82957504277687,187.74368021860715,{"$f":"VLOOKUP(C167,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":581},null,2639,null,31800.620000000003,null,null,null,44.378698224852073,47.945205479452049,36.055555555555557,128.37945925985969,28.703220191470848,17.80821917808219,16.166666666666664,62.678106036219702,26.627218934911244,58.904109589041099,40.833333333333336,126.36466185728568]
["Derby High School","DE23 3DT","EY240925",5907,5907,5907,17721,null,0,0,0,0,null,24986.610000000004,24986.610000000004,24986.610000000004,74959.830000000016,null,336.14120061548562,415.98734220134816,245.87145718316626,{"$f":"VLOOKUP(C168,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":998},149.99183845200091,139.21539396679523,71.792767581203819,{"$f":"VLOOKUP(C168,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":361},37.393312600177779,34.706720039458467,67.899967360363746,{"$f":"VLOOKUP(C168,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":140},null,1499,null,76458.830000000016,null,null,null,9.4940418050400481,11.749232792634809,6.9444444444444446,28.187719042119298,12.658722406720063,11.749232792634809,6.0590277777777777,30.466982977132652,3.1646806016800157,2.9373081981587021,5.7465277777777777,11.848516577616497]
["Derby Montessori","DE22 3NJ","EY476012",6273,6273,6273,18819,null,0,0,0,0,null,26534.79,26534.79,26534.79,79604.37,null,799.7259974783608,347.49135473935445,729.78264778228458,{"$f":"VLOOKUP(C169,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":1877},537.00581737692676,524.90331181491092,542.09087080816232,{"$f":"VLOOKUP(C169,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":1604},349.82980730429233,316.72974553670048,242.44044715900714,{"$f":"VLOOKUP(C169,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":909},null,4390,null,83994.37,null,null,null,21.24394184168013,9.2307692307692317,19.385964912280702,49.860675984730065,42.810985460420028,41.846153846153847,43.216374269005847,127.87351357557972,27.867528271405494,25.23076923076923,19.312865497076022,72.411162999250749]
["Derwent Stepping Stones At Brackensdale","DE22 4BS","EY460372",3780,4200,4680,12660,null,0,0,0,0,null,15989.400000000001,17766,19796.400000000001,53551.8,null,1003.0321192469748,967.96106612645133,849.00681462657406,{"$f":"VLOOKUP(C170,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":2820},505.26884857571787,516.97572643891806,437.75542498536402,{"$f":"VLOOKUP(C170,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":1460},59.557169397061301,126.444451950684,11.998378652254685,{"$f":"VLOOKUP(C170,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":198},null,4478,null,58029.8,null,null,null,39.855072463768117,38.461538461538467,33.734939759036145,112.05155068434271,60.144927536231883,61.53846153846154,52.108433734939766,173.79182280963317,7.2463768115942031,15.384615384615385,1.4598540145985401,24.090846210808131]
["Derwent Stepping Stones At Breadsall Hill Top","DE21 4ET","EY562638",375,1050,900,2325,null,0,0,0,0,null,1586.2500000000002,4441.5,3807.0000000000005,9834.75,null,0,0,0,{"$f":"VLOOKUP(C171,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C171,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C171,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,0,null,9834.75,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Diamond Day PDN","DE24 0PA","EY421215",6190,6190,6190,18570,null,0,0,0,0,null,26183.700000000004,26183.700000000004,26183.700000000004,78551.100000000006,null,1706.3050702111698,2228.2336799228215,1267.4612498660092,{"$f":"VLOOKUP(C172,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":5202},535.51054807869571,346.74307988095552,529.74637204034866,{"$f":"VLOOKUP(C172,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":1412},100.37715517241379,297.11637931034483,85.506465517241367,{"$f":"VLOOKUP(C172,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":483},null,7097,null,85648.1,null,null,null,45.945945945945951,60,34.129129129129126,140.07507507507506,43.243243243243242,28.000000000000004,42.777777777777779,114.02102102102103,8.1081081081081088,24,6.9069069069069062,39.015015015015017]
["Emmanuel School","DE22 1FP","EY345674",4276,4276,4276,12828,null,0,0,0,0,null,18087.480000000003,18087.480000000003,18087.480000000003,54262.44000000001,null,1035.9935024707561,968.98200077138222,1048.0244967578615,{"$f":"VLOOKUP(C173,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":3053},132.95841959268952,95.097467916651581,167.94411249065891,{"$f":"VLOOKUP(C173,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":396},124.03159587630424,181.09106542705152,33.87733869664428,{"$f":"VLOOKUP(C173,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":339},null,3788,null,58050.44000000001,null,null,null,40.390360485958972,37.777777777777779,40.859413810233477,119.02755207397023,15.534754033061143,11.111111111111111,19.622454048683558,46.268319192855813,14.459271061541527,21.111111111111111,3.9493293591654246,39.519711531818061]
["Field Lane Playgroup Ltd","DE24 0GW","EY307423",6352,6352,6352,19056,null,0,0,0,0,null,26868.960000000003,26868.960000000003,26868.960000000003,80606.880000000005,null,920.9357981690905,1039.1307669180646,1351.9334349128446,{"$f":"VLOOKUP(C174,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":3312},782.73051161202716,646.76529546907079,657.50419291890194,{"$f":"VLOOKUP(C174,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":2087},0,0,0,{"$f":"VLOOKUP(C174,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,5399,null,86005.88,null,null,null,24.170616113744074,27.27272727272727,35.482456140350877,86.925799526822217,61.611374407582943,50.909090909090907,51.754385964912288,164.27485128158614,0,0,0,0]
["First Friends Private Day Nursery","DE21 6HP",206106,6300,4830,5940,17070,null,0,0,0,0,null,26649.000000000004,20430.900000000001,25126.2,72206.100000000006,null,1127.754447131146,913.92884626301259,905.31670660584132,{"$f":"VLOOKUP(C175,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":2947},390.68643418187793,475.17766159400708,369.135904224115,{"$f":"VLOOKUP(C175,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":1235},43.345258730790675,13.714767174168122,151.93997409504121,{"$f":"VLOOKUP(C175,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":209},null,4391,null,76597.100000000006,null,null,null,32.787204993173397,26.570653308286367,26.320272572402043,85.678130873861804,34.708406475521748,42.214568983510745,32.793867120954005,109.7168425799865,3.6571094207138679,1.1571370365340217,12.819420783645654,17.633667240893544]
["First Steps Early Years Centre","DE24 8XB","EY539483",11107,11107,11107,33321,null,0,0,0,0,null,46982.610000000008,46982.610000000008,46982.610000000008,140947.83000000002,null,6355.8637630228304,6496.2285995751254,5362.9076374020451,{"$f":"VLOOKUP(C176,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":18215},34.239736442028025,55.963266705667657,651.79699685230435,{"$f":"VLOOKUP(C176,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":742},650.85296692904399,279.94449815944063,89.202534911515443,{"$f":"VLOOKUP(C176,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":1020},null,19977,null,160924.83000000002,null,null,null,95.372750642673523,97.47899159663865,80.472972972972983,273.32471521228513,1.5424164524421593,2.5210084033613445,29.361861861861861,33.425286717665365,29.305912596401029,12.605042016806722,4.016516516516516,45.927471129724267]
["Heatherton Pre-School","DE23 3TZ","EY406182",3553,3553,3553,10659,null,0,0,0,0,null,15029.190000000002,15029.190000000002,15029.190000000002,45087.570000000007,null,8.9399198931909201,8.9399198931909201,44.120160213618163,{"$f":"VLOOKUP(C177,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":62},33.064981248646049,9.0919393091961833,55.843079442157766,{"$f":"VLOOKUP(C177,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":98},6.3074380165289261,6.3074380165289261,93.385123966942146,{"$f":"VLOOKUP(C177,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":106},null,266,null,45353.570000000007,null,null,null,0.41651031894934332,0.41651031894934332,2.0555555555555558,2.8885761934542424,4.6875,1.2889305816135086,7.9166666666666661,13.893097248280174,0.89305816135084437,0.89305816135084437,13.222222222222221,15.008338544923911]
["Homelands Early Years Centre","DE23 8DN","EY539486",4500,7560,5400,17460,null,0,0,0,0,null,19035.000000000004,31978.800000000003,22842.000000000004,73855.8,null,2389.3379737790301,2074.3890979806583,2069.2729282403106,{"$f":"VLOOKUP(C178,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":6533},240.76207683075248,272.46629533731692,418.77162783193074,{"$f":"VLOOKUP(C178,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":932},578.0885580666237,411.89352437275534,156.01791756062107,{"$f":"VLOOKUP(C178,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":1146},null,8611,null,82466.8,null,null,null,69.18202764976958,60.062848164547923,59.914712153518124,189.15958796783565,20.737327188940093,23.468075989144406,36.069651741293534,80.275054919378022,50.518433179723502,35.99485787744608,13.634209902866621,100.1475009600362]
["Incredible Kids","DE24 8AJ","EY477956",13094,13094,13094,39282,null,0,0,0,0,null,55387.62,55387.62,55387.62,166162.86000000002,null,3886.2417509070451,3817.7216823803014,3299.0365667126539,{"$f":"VLOOKUP(C179,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":11003},553.3290737841761,615.87172048208856,729.79920573373522,{"$f":"VLOOKUP(C179,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":1899},123.2737876593734,21.164218094691808,168.56199424593481,{"$f":"VLOOKUP(C179,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":313},null,13215,null,179377.86000000002,null,null,null,49.467023008632076,48.594847775175644,41.992631496433333,140.05450228024105,21.128621018032131,23.516783762685403,27.867053382456692,72.51245816317423,4.7123153012011185,0.80903224164046694,6.4435212040448384,11.964868746886424]
["King George V Pre-School","DE23 6GT",206134,7238,7238,7238,21714,null,0,0,0,0,null,30616.74,30616.74,30616.74,91850.22,null,368.41848313511412,489.86391109378047,595.71760577110558,{"$f":"VLOOKUP(C180,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":1454},97.055611729019205,196.1544994944388,127.78988877654196,{"$f":"VLOOKUP(C180,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":421},161.77900818488203,108.98796340876262,122.23302840635533,{"$f":"VLOOKUP(C180,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":393},null,2268,null,94118.22,null,null,null,8.4821428571428577,11.278195488721805,13.715277777777779,33.475616123642439,6.6964285714285712,13.533834586466165,8.8169642857142865,29.047227443609025,11.160714285714286,7.518796992481203,8.4325396825396837,27.112050960735175]
["Kingfisher Day Nursery - Spondon","DE21 7AB","EY285337",4500,7140,7200,18840,null,0,0,0,0,null,19035.000000000004,30202.200000000004,30456.000000000004,79693.200000000012,null,436.49598413955323,809.7812881306686,353.72272772977811,{"$f":"VLOOKUP(C181,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":1600},93.357225004840132,115.48215000738423,96.160624987775648,{"$f":"VLOOKUP(C181,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":305},0.3866201747915689,0.3866201747915689,6.226759650416863,{"$f":"VLOOKUP(C181,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":7},null,1912,null,81605.200000000012,null,null,null,11.306311958840507,20.975312934631432,9.1622824767300681,41.443907370202012,7.378592044171163,9.1272600834492348,7.6001618777822744,24.10601400540267,3.1660677940548283E-2,3.1660677940548283E-2,0.50991501416430596,0.57323637004540251]
["Kingfisher Day Nursery (2)","DE22 1AF","EY371448",8695,8695,8695,26085,null,0,0,0,0,null,36779.850000000006,36779.850000000006,36779.850000000006,110339.55000000002,null,204.71024172044403,570.21821815302292,830.07154012653325,{"$f":"VLOOKUP(C182,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":1605},180.73130368949646,412.17521227083569,280.09348403966789,{"$f":"VLOOKUP(C182,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":873},0,0,0,{"$f":"VLOOKUP(C182,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,2478,null,112817.55000000002,null,null,null,3.9239195596490273,10.930036527114357,15.910947712418299,30.764903799181681,10.398386833069923,23.714526552402361,16.115196078431374,50.228109463903657,0,0,0,0]
["La Petite Academy","DE23 1DG",206109,12086,12086,12086,36258,null,0,0,0,0,null,51123.780000000006,51123.780000000006,51123.780000000006,153371.34000000003,null,529.73774462842971,613.57715250060346,633.68510287096683,{"$f":"VLOOKUP(C183,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":1777},103.26893811847245,204.95489457383866,287.77616730768898,{"$f":"VLOOKUP(C183,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":596},99.016578515306875,121.87806969742417,142.10535178726892,{"$f":"VLOOKUP(C183,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":363},null,2736,null,156107.34000000003,null,null,null,7.3030286252145515,8.4588488434642279,8.7360594795539033,24.497936948232685,4.2688666186811357,8.4722969338353948,11.895910780669144,24.637074333185673,4.0861524832512046,5.0295857988165684,5.8643122676579926,14.980050549725767]
["Leapfrog Day Nursery(1)","DE21 2SF",206110,11889,11889,11889,35667,null,0,0,0,0,null,50290.470000000008,50290.470000000008,50290.470000000008,150871.41000000003,null,1096.3346407212464,1153.96589190027,523.69946737848352,{"$f":"VLOOKUP(C184,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":2774},231.28484620318721,621.91344317057587,405.80171062623691,{"$f":"VLOOKUP(C184,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":1259},145.69585798405072,23.346967064876448,152.95717495107283,{"$f":"VLOOKUP(C184,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":322},null,4355,null,155226.41000000003,null,null,null,15.363530001671402,16.171147880041364,7.3388837496145536,38.87356163132732,9.7275614240347661,26.156928645294723,17.067530064754859,52.95202013408435,6.12401805114491,0.98134051113821474,6.4292321924144318,13.534590754697557]
["Leapfrogs Pre School","DE73 6TS",206135,4484,4484,4484,13452,null,0,0,0,0,null,18967.320000000003,18967.320000000003,18967.320000000003,56901.960000000006,null,92.978821493131235,53.037740770546627,146.98343773632212,{"$f":"VLOOKUP(C185,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":293},241.14252059961785,174.93766347439444,200.91981592598776,{"$f":"VLOOKUP(C185,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":617},74.10434398615395,54.599237184920334,30.296418828925717,{"$f":"VLOOKUP(C185,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":159},null,1069,null,57970.960000000006,null,null,null,3.4482758620689653,1.9669937555753789,5.4511278195488719,10.866397437193216,26.896551724137929,19.512195121951219,22.410192147034252,68.818938993123396,8.2758620689655178,6.0975609756097562,3.3834586466165413,17.756881691191815]
["Little Acorns Nursery - now Thornhill Day Nursery - Tommies Childcare??","DE22 3LX",509195,3438,3438,3438,10314,null,0,0,0,0,null,14542.740000000002,14542.740000000002,14542.740000000002,43628.22,null,261.09617885278209,270.87632063667814,463.02750051053988,{"$f":"VLOOKUP(C186,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":995},208.94506615008709,288.91915408168342,211.13577976822947,{"$f":"VLOOKUP(C186,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":709},63.5786358678548,9.7531500442601811,50.668214087885012,{"$f":"VLOOKUP(C186,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":124},null,1828,null,45456.22,null,null,null,12.659026390495216,13.133208255159476,22.449494949494948,48.241729595149636,30.43843970139838,42.088805503439652,30.757575757575754,103.28482096241379,9.2209021133424454,1.4145135488874885,7.3484848484848486,17.983900510714783]
["Little Poppies Pre-School ( Royal British","DE3 9GB","EY371611",5241,5241,5241,15723,null,0,0,0,0,null,22169.430000000004,22169.430000000004,22169.430000000004,66508.290000000008,null,90.666474352362911,45.177878136679318,122.15564751095775,{"$f":"VLOOKUP(C187,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":258},18.293366299407552,18.293366299407552,52.413267401184882,{"$f":"VLOOKUP(C187,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":89},0,0,0,{"$f":"VLOOKUP(C187,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,347,null,66855.290000000008,null,null,null,2.8873917228103942,1.4387482508586693,3.8902053712480256,8.2163453449170891,1.7644065640503752,1.7644065640503752,5.0552922590837284,8.5841053871844792,0,0,0,0]
["Little Scholars Private Day Nursery(2) Littleover","DE23 3EY",509197,5655,5655,5655,16965,null,0,0,0,0,null,23920.65,23920.65,23920.65,71761.950000000012,null,289.56980615264683,504.10732626603163,476.32286758132142,{"$f":"VLOOKUP(C188,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":1270},320.84632293812427,136.1441778833827,254.00949917849312,{"$f":"VLOOKUP(C188,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":711},32.210320895898377,90.814612335606526,72.975066768495083,{"$f":"VLOOKUP(C188,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":196},null,2177,null,73938.950000000012,null,null,null,8.533501896333755,14.855833492457512,14.037037037037036,37.426372425828305,28.350189633375471,12.029788046591559,22.444444444444443,62.82442212441147,2.8445006321112518,8.019858697727706,6.4444444444444446,17.308803774283405]
["Little Angels Playschool CIC ","DE24 9HY","EY471706",5795,5795,5795,17385,null,0,0,0,0,null,24512.850000000002,24512.850000000002,24512.850000000002,73538.55,null,2673.9228291156528,3245.2738609779717,2639.803309906375,{"$f":"VLOOKUP(C189,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":8559},150.32607916676619,38.670839205943487,286.00308162729033,{"$f":"VLOOKUP(C189,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":475},157.07066802544188,154.88913096953297,173.04020100502512,{"$f":"VLOOKUP(C189,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":485},null,9519,null,83057.55,null,null,null,76.901408450704224,93.333333333333329,75.920138888888886,246.15488067292645,12.957746478873238,3.3333333333333335,24.652777777777779,40.943857589984347,13.521126760563378,13.333333333333334,14.895833333333334,41.750293427230048]
["Marble Hall Little Angels Day Nursery","DE1 8BF","EY544417",6104,6104,6104,18312,null,0,0,0,0,null,25819.920000000002,25819.920000000002,25819.920000000002,77459.760000000009,null,3661.9999999999995,3661.9999999999995,3661.9999999999995,{"$f":"VLOOKUP(C190,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":10986},732,732,732,{"$f":"VLOOKUP(C190,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":2196},121.89614774830329,447.69746264668498,40.406389605011782,{"$f":"VLOOKUP(C190,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":610},null,13792,null,91251.760000000009,null,null,null,100,100,100,300,60,60,60,180,9.9833610648918469,36.666666666666664,3.3093053735255569,49.959333105084063]
["Mary Poppins Day Nursery","DE3 9AJ",206117,19260,11550,12060,42870,null,0,0,0,0,null,81469.8,48856.500000000007,51013.8,181340.10000000003,null,108.41636815946104,478.89383186242952,111.68979997810943,{"$f":"VLOOKUP(C191,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":699},77.155887864083766,67.591372743287323,188.25273939262888,{"$f":"VLOOKUP(C191,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":333},0,0,0,{"$f":"VLOOKUP(C191,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,{"$f":"V191+Z191+AD191","v":1032},null,{"$f":"AF191+Q191+L191","v":182372.10000000003},null,null,null,1.4078927319823251,6.2189054726368163,1.4504014504014504,9.0771996550205909,2.8395646000946519,2.4875621890547266,6.9282569282569275,12.255383717406307,0,0,0,0]
["Mickleover Methodist Playgroup","DE3 9GH",206141,4364,4364,4364,13092,null,0,0,0,0,null,{"$f":"D192*$N$3","v":18459.72},{"$f":"E192*$N$3","v":18459.72},{"$f":"F192*$N$3","v":18459.72},{"$f":"SUM(N192:P192)","v":55379.16},null,{"$f":"(V192/AO192)*AL192","v":31.620890576353311},{"$f":"(V192/AO192)*AM192","v":109.65569626953676},{"$f":"(V192/AO192)*AN192","v":60.723413154109927},{"$f":"VLOOKUP(C192,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":202},31.703293006747195,45.720897304579935,41.575809688672855,{"$f":"VLOOKUP(C192,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":119},{"$f":"(AD192/AW192)*AT192","v":3.7884962599948415},{"$f":"(AD192/AW192)*AU192","v":3.7884962599948415},{"$f":"(AD192/AW192)*AV192","v":60.42300748001032},{"$f":"VLOOKUP(C192,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":68},null,389,null,55768.160000000003,null,null,null,1.2054082957757237,4.1801443145060961,2.3148148148148149,7.7003674250966352,3.6231884057971016,5.2251803931326206,4.7514619883040936,13.599830787233817,0.43235810862424567,0.43235810862424567,6.8957115009746595,7.7604277182231511]
["Oak House Nursery","DE3 9FN","EY304261",14274,14274,14274,42822,null,0,0,0,0,null,60379.020000000004,60379.020000000004,60379.020000000004,181137.06,null,180.24974760699035,164.02036420176324,240.72988819124643,{"$f":"VLOOKUP(C193,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":585},{"$f":"(Z193/AS193)*AP193","v":270.4569789270173},{"$f":"(Z193/AS193)*AQ193","v":218.76043421086962},{"$f":"(Z193/AS193)*AR193","v":223.78258686211308},{"$f":"VLOOKUP(C193,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":713},3.8167713335796081,3.8167713335796081,55.366457332840781,{"$f":"VLOOKUP(C193,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":63},null,1361,null,182498.06,null,null,null,2.1052631578947367,1.9157088122605364,2.8116531165311653,{"$f":"SUM(AL193:AN193)","v":6.8326250866864378},9.4736842105263168,7.6628352490421454,7.8387533875338757,{"$f":"SUM(AP193:AR193)","v":24.975272847102339},0.1321750502078371,0.1321750502078371,1.9173441734417347,{"$f":"SUM(AT193:AV193)","v":2.181694273857409}]
["Oaktree Day Nursery","DE21 6ND",258404,3180,3180,3180,9540,null,0,0,0,0,null,13451.400000000001,13451.400000000001,13451.400000000001,40354.200000000004,null,409.09090909090912,409.09090909090912,681.81818181818198,{"$f":"VLOOKUP(C194,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":1500},182.96865588399331,182.96865588399331,232.06268823201339,{"$f":"VLOOKUP(C194,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":598},4.8571428571428568,4.8571428571428568,24.285714285714285,{"$f":"VLOOKUP(C194,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":34},null,2132,null,42486.200000000004,null,null,null,21.459119496855344,21.459119496855344,35.765199161425578,78.683438155136258,28.752620545073377,28.752620545073377,36.467505241090151,93.972746331236905,0.76310272536687629,0.76310272536687629,3.8155136268343819,5.3417190775681345]
["Orchard Day Nursery And Nursery Scho","DE73 5SB",258405,8168,8168,8168,24504,null,0,0,0,0,null,34550.640000000007,34550.640000000007,34550.640000000007,103651.92000000001,null,751.01079937407928,690.18950224167156,1123.7996983842493,{"$f":"VLOOKUP(C195,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":2565},337.95204024023428,402.60718408901147,337.44077567075442,{"$f":"VLOOKUP(C195,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":1078},93.880621833089904,11.986100351667419,64.133277815242707,{"$f":"VLOOKUP(C195,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":170},null,3813,null,107464.92000000001,null,null,null,15.325670498084291,14.084507042253522,22.933070866141733,52.343248406479546,20.689655172413794,24.647887323943664,20.6583552055993,65.99589770195675,5.7471264367816088,0.73375775383610842,3.9260717410323704,10.406955931650087]
["Orchard Nursery School(1)","DE73 6RF",258406,11314,11314,11314,33942,null,0,0,0,0,null,47858.220000000008,47858.220000000008,47858.220000000008,143574.66000000003,null,579.4375726249724,965.45726178606674,418.1051655889608,{"$f":"VLOOKUP(C196,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":1963},520.55720084200823,355.05083835705392,246.39196080093791,{"$f":"VLOOKUP(C196,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":1122},3.799056284053286,3.799056284053286,58.401887431893421,{"$f":"VLOOKUP(C196,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":66},null,3151,null,146725.66000000003,null,null,null,8.5361287907150878,14.222873900293257,6.1594202898550732,28.918422980863419,23.002620741295395,15.689149560117302,10.887681159420289,49.579451460832985,0.16616091683115813,0.16616091683115813,2.5543478260869565,2.8866696597492729]
["Park Playgroup (the)","DE21 6LN",206160,1265,1265,1265,3795,null,0,0,0,0,null,5350.9500000000007,5350.9500000000007,5350.9500000000007,16052.850000000002,null,181.88436893946238,116.77191733687378,149.34371372366383,{"$f":"VLOOKUP(C197,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":448},111.80035455915041,213.83609481786218,79.363550622987432,{"$f":"VLOOKUP(C197,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":405},0,0,0,{"$f":"VLOOKUP(C197,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,853,null,16905.850000000002,null,null,null,23.963133640552993,15.384615384615385,19.675925925925927,59.023674951094307,44.23963133640553,84.615384615384613,31.404320987654323,160.25933693944447,0,0,0,0]
["Play & Learn","DE23 6HB","EY284120",10182,10182,10182,30546,null,0,0,0,0,null,43069.860000000008,43069.860000000008,43069.860000000008,129209.58000000002,null,3466.8454959614719,4108.7436009358662,2800.4109031026605,{"$f":"VLOOKUP(C198,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":10376},841.27995956117684,612.5709298468463,900.14911059197652,{"$f":"VLOOKUP(C198,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":2354},953.61286854902289,882.97303971272618,811.41409173825127,{"$f":"VLOOKUP(C198,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":2648},null,15378,null,144587.58000000002,null,null,null,56.749311294765839,67.256637168141594,45.840343989530751,169.84629245243821,41.32231404958678,30.088495575221241,44.213871751729293,115.62468137653732,46.831955922865014,43.362831858407077,39.84856982613573,130.04335760740781]
["Playcorner Nursery","DE23 8GD","EY474393",3240,3360,2880,9480,null,0,0,0,0,null,13705.2,14212.800000000001,12182.400000000001,40100.400000000001,null,1478.9095274505985,1679.3289910222752,1538.7614815271265,{"$f":"VLOOKUP(C199,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":4697},83.629713349073384,72.893777695996732,90.476508954929912,{"$f":"VLOOKUP(C199,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":247},296.03335743607499,208.64973890707299,239.31690365685211,{"$f":"VLOOKUP(C199,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":744},null,5688,null,45788.4,null,null,null,77.876106194690266,88.429752066115711,81.027777777777771,247.33363603858373,13.274336283185843,11.570247933884298,14.361111111111111,39.20569532818125,46.902654867256636,33.057851239669425,37.916666666666664,117.87717277359272]
["Playdays Opportunity Group","DE73 1TU",206146,5137,5137,5137,15411,null,0,0,0,0,null,21729.510000000002,21729.510000000002,21729.510000000002,65188.530000000006,null,171.17843426490452,333.56774342496067,107.25382231013485,{"$f":"VLOOKUP(C200,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":612},157.23178706513147,260.96908558307672,157.79912735179184,{"$f":"VLOOKUP(C200,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":576},35.026247761227005,6.6081641866460279,61.365588052126974,{"$f":"VLOOKUP(C200,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":103},null,1291,null,66479.53,null,null,null,5.5618615209988649,10.83815028901734,3.4848484848484853,19.884860294864691,15.32349602724177,25.433526011560691,15.378787878787877,56.135809917590336,3.4052213393870598,0.64243997404282938,5.9659090909090908,10.01357040433898]
["Positive Steps Childcare","DE23 6US","EY370198",3075,3075,3075,9225,null,0,0,0,0,null,13007.250000000002,13007.250000000002,13007.250000000002,39021.750000000007,null,1747.862383000253,1844.9658487224895,1525.171768277258,{"$f":"VLOOKUP(C201,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":5118},350.08785641136211,350.08785641136211,123.82428717727593,{"$f":"VLOOKUP(C201,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":824},420.96344293072735,448.8086650941126,484.22789197516005,{"$f":"VLOOKUP(C201,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":1354},null,7296,null,46317.750000000007,null,null,null,94.73684210526315,100,82.666666666666671,277.40350877192981,56.964769647696478,56.964769647696478,20.148148148148149,134.07768744354109,68.421052631578945,72.94685990338165,78.703703703703709,220.07161623866432]
["Riverside Day Nursery - Asquith Court","DE24 8HX","EY283239",6987,6987,6987,20961,null,0,0,0,0,null,29555.010000000002,29555.010000000002,29555.010000000002,88665.03,null,1190.7911874137853,1550.874503339697,1116.3343092465179,{"$f":"VLOOKUP(C202,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":3858},227.99481428125586,172.29745097510428,279.70773474363983,{"$f":"VLOOKUP(C202,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":680},2.3806451612903223,2.3806451612903223,36.238709677419351,{"$f":"VLOOKUP(C202,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":41},null,4579,null,93244.03,null,null,null,28.398791540785499,36.986301369863014,26.623093681917208,92.008186592565721,16.314199395770395,12.328767123287671,20.01452432824982,48.657490847307884,0.173655837030676,0.173655837030676,2.6434277414669571,2.9907394155283091]
["Rosehill Early Years Centre","DE23 6WY","EY539485",6300,8400,8100,22800,null,0,0,0,0,null,26649.000000000004,35532,34263,96444,null,4388.5762162112569,4552.8910823408505,3813.5327014478921,{"$f":"VLOOKUP(C203,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":12755},59.33906903017467,954.46612083123887,417.19481013858666,{"$f":"VLOOKUP(C203,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":1431},1191.2891548819925,1338.0852465200423,986.62559859796556,{"$f":"VLOOKUP(C203,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":3516},null,17702,null,114146,null,null,null,96.390977443609032,100,83.760683760683762,280.15166120429279,3.6090225563909777,58.050957247732839,25.373931623931622,87.033911428055433,78.345864661654133,88,64.886039886039882,231.231904547694]
["Rydale Childrens Centre P D N","DE22 4EN","EY370254",9951,9951,9951,29853,null,0,0,0,0,null,42092.73,42092.73,42092.73,126278.19,null,1391.2193900656757,1018.9025888118326,1408.8780211224919,{"$f":"VLOOKUP(C204,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":3819},1221.887702089469,1443.0429185219537,933.06937938857709,{"$f":"VLOOKUP(C204,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":3598},5.0825825737122869,5.0825825737122869,75.834834852575426,{"$f":"VLOOKUP(C204,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":86},null,7503,null,133781.19,null,null,null,23.304754481683553,17.067958398632282,23.600559776089565,63.973272656405399,61.379579111457517,72.488958541102718,46.871251499400238,180.73978915196048,0.25592067798881185,0.25592067798881185,3.818472610955618,4.3303139669332413]
["Scallywags Nursery","DE73 5WX","EY481412",7800,4550,4500,16850,null,0,0,0,0,null,32994,19246.500000000004,19035.000000000004,71275.5,null,76.504140386687112,95.205383831211805,43.290475782101119,{"$f":"VLOOKUP(C205,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":215},113.08121820940229,91.927768643795275,100.99101314680244,{"$f":"VLOOKUP(C205,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":306},0,0,0,{"$f":"VLOOKUP(C205,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,521,null,71796.5,null,null,null,2.236997452308457,2.7838258164852254,1.2658227848101267,6.2866460536038087,9.8427887901572113,8.0015552099533434,8.7904360056258781,26.634780005736431,0,0,0,0]
["Shining Stars Day Nursery","DE23 6WW","EY500690",4310,4310,4310,12930,null,0,0,0,0,null,18231.300000000003,18231.300000000003,18231.300000000003,54693.900000000009,null,2476.0868034441737,2585.7290235228829,1921.1841730329436,{"$f":"VLOOKUP(C206,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":6983},480.18439981817619,480.18439981817619,197.63120036364771,{"$f":"VLOOKUP(C206,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":1158},606.11027662721153,822.1294789875077,445.76024438528071,{"$f":"VLOOKUP(C206,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":1874},null,10015,null,64708.900000000009,null,null,null,95.759717314487631,100,74.299516908212553,270.05923422270018,55.695282289249803,55.695282289249803,22.922705314009661,134.31326989250925,70.31802120141343,95.379537953795378,51.714975845410628,217.41253500061944]
["Silver Trees Private Day Nursery","DE22 3AD","EY282326",9369,9369,9369,28107,null,0,0,0,0,null,39630.870000000003,39630.870000000003,39630.870000000003,118892.61000000002,null,1152.784405144045,608.2409846394637,1617.9746102164913,{"$f":"VLOOKUP(C207,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":3379},901.07122154319256,828.14267202033159,742.78610643647573,{"$f":"VLOOKUP(C207,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":2472},1.1454313481500147,1.1454313481500147,17.709137303699968,{"$f":"VLOOKUP(C207,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":20},null,5871,null,124763.61000000002,null,null,null,20.512388336423395,10.822904285814165,28.789878987898792,60.125171610136348,48.070116298668466,44.179542753268549,39.625962596259626,131.87562164819664,6.1193631592991189E-2,6.1193631592991189E-2,0.94609460946094603,1.0684818726469285]
["Sinfin Community Childcare","DE24 9HG","EY279508",8186,8186,8186,24558,null,0,0,0,0,null,34626.780000000006,34626.780000000006,34626.780000000006,103880.34000000003,null,2925.849305043796,2995.8997082395576,2926.2509867166468,{"$f":"VLOOKUP(C208,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":8848},104.59042217451999,117.13462689918444,388.27495092629556,{"$f":"VLOOKUP(C208,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":610},3.2349056809825778,3.2349056809825778,54.530188638034844,{"$f":"VLOOKUP(C208,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":61},null,9519,null,113399.34000000003,null,null,null,59.574468085106382,61.000794281175544,59.582646897309168,180.15790926359108,6.3829787234042552,7.148530579825259,23.695771554091159,37.227280857320672,0.19953577391375169,0.19953577391375169,3.3635365183964856,3.7626080662239891]
["Sinfin Community Childcare at SCILLS Community Centre","DE24 9NT","EY456892",5126,5126,5126,15378,null,0,0,0,0,null,21682.980000000003,21682.980000000003,21682.980000000003,65048.94000000001,null,2336.152643593824,2139.7803923931833,1836.0669640129934,{"$f":"VLOOKUP(C209,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":6312},434.1244755294511,434.1244755294511,172.75104894109776,{"$f":"VLOOKUP(C209,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":1041},32.070151823530125,5.1402334643410752,43.789614712128788,{"$f":"VLOOKUP(C209,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":81},null,7434,null,72482.94,null,null,null,75.949367088607602,69.565217391304344,59.691358024691354,205.20594250460329,42.348809988294967,42.348809988294967,16.851851851851851,101.54947182844178,3.1645569620253164,0.50721810378462739,4.3209876543209873,7.9927627201309317]
["St Andrew's Pre-School Playgroup","DE23 7PX","EY541153",5338,5338,5338,16014,null,0,0,0,0,null,22579.74,22579.74,22579.74,67739.22,null,200.36559750212894,118.73516889015046,288.89923360772076,{"$f":"VLOOKUP(C210,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":608},333.49222042982774,482.20504761409165,288.30273195608055,{"$f":"VLOOKUP(C210,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":1104},133.47447643979055,94.915183246073283,298.61034031413607,{"$f":"VLOOKUP(C210,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":527},null,2239,null,69978.22,null,null,null,6.25,3.7037037037037033,9.0116279069767433,18.965331610680444,31.25,45.185185185185183,27.015503875968992,103.45068906115418,12.5,8.8888888888888893,27.965116279069768,49.354005167958661]
["St Edmunds Pre-School And Playgroup","DE22 2FN","EY535976",3742,3742,3742,11226,null,0,0,0,0,null,15828.660000000002,15828.660000000002,15828.660000000002,47485.98,null,74.622768889850292,43.410163885603914,121.96706722454581,{"$f":"VLOOKUP(C211,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":240},15.187489931815056,15.187489931815056,15.625020136369891,{"$f":"VLOOKUP(C211,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":46},1.2789609397383248,1.2789609397383248,21.442078120523352,{"$f":"VLOOKUP(C211,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":24},null,310,null,47795.98,null,null,null,3.325942350332594,1.9347942276857295,5.4360812425328549,10.696817820551178,2.0612862996615,2.0612862996615,2.1206690561529271,6.2432416554759271,0.172813112417602,0.172813112417602,2.8972520908004782,3.2428783156356822]
["St Joseph's R. C. Pre-School","DE23 6SB",206154,8628,8628,8628,25884,null,0,0,0,0,null,36496.44,36496.44,36496.44,109489.32,null,2757.0437016579876,2632.2770457497713,3088.6792525922419,{"$f":"VLOOKUP(C212,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":8478},661.19028786100887,748.05668097737816,595.75303116161285,{"$f":"VLOOKUP(C212,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":2005},786.89537625016146,698.03361960979555,886.07100414004299,{"$f":"VLOOKUP(C212,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":2371},null,12854,null,122343.32,null,null,null,53.256704980842919,50.846637639090467,59.66277561608301,163.76611823601638,38.314176245210732,43.347847121432025,34.522265456117594,116.18428882276035,45.593869731800766,40.445089501693275,51.340250756593164,137.37920999008719]
["St Paul's Church Hall Pre-School","DE1 3RT","EY395637",1512,1512,1512,4536,null,0,0,0,0,null,6395.76,6395.76,6395.76,19187.28,null,162.38633371831128,107.69550434849994,198.91816193318877,{"$f":"VLOOKUP(C213,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":469},176.40800442545606,67.76088088407235,138.83111469047159,{"$f":"VLOOKUP(C213,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":383},8.9753069552579046,9.2667669893208444,88.757926055421237,{"$f":"VLOOKUP(C213,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":107},null,959,null,20146.28,null,null,null,17.910447761194028,11.878306878306876,21.93973634651601,51.728490986016915,58.208955223880601,22.358906525573193,45.809792843691149,126.37765459314494,2.9850746268656714,3.0820105820105823,29.51977401129944,35.586859220175697]
["The Cottage Private Day Nursery Uttoxeter Road","DE3 9AX","EY100960",9360,9870,10260,29490,null,0,0,0,0,null,39592.800000000003,41750.100000000006,43399.8,124742.70000000001,null,125.73492390260398,306.21719358116525,227.04788251623083,{"$f":"VLOOKUP(C214,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":659},145.22012957504248,94.312487784558357,67.467382640399208,{"$f":"VLOOKUP(C214,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":307},5.2808338158656616,5.2808338158656616,74.438332368268675,{"$f":"VLOOKUP(C214,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":85},null,1051,null,125793.70000000001,null,null,null,2.113113735239279,5.1463168516649853,3.8157894736842106,11.075220060588475,7.4580484773151028,4.8435923309788089,3.4649122807017543,15.766553088995664,0.26058885302010809,0.26058885302010809,3.6732456140350882,4.1944233200753045]
["The Cottage Private Day Nursery(3)","DE22 3PD",206103,11173,11173,11173,33519,null,0,0,0,0,null,47261.790000000008,47261.790000000008,47261.790000000008,141785.37000000002,null,743.25262783570406,561.59005478515337,890.15731737914234,{"$f":"VLOOKUP(C215,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":2195},1070.2840233444024,1162.5295900955662,699.18638656003168,{"$f":"VLOOKUP(C215,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":2932},63.213070413571593,45.19032845082188,68.596601135606548,{"$f":"VLOOKUP(C215,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":177},null,5304,null,147089.37000000002,null,null,null,11.088607594936709,8.378378378378379,13.280282935455348,32.747268908770437,47.898734177215189,52.027027027027032,31.290893015030946,131.21665421927315,2.8354430379746836,2.0270270270270272,3.0769230769230771,7.9393931419247874]
["The Faraway Tree Day Nursery","DE22 3HQ","EY495633",4860,3360,2880,11100,null,0,0,0,0,null,20557.800000000003,14212.800000000001,12182.400000000001,46953.000000000007,null,740.42646682984582,245.79799659206267,600.77553657809165,{"$f":"VLOOKUP(C216,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":1587},358.54207714203511,388.5805558282338,373.87736702973103,{"$f":"VLOOKUP(C216,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":1121},132.31821569270025,58.805862785926095,50.875921521373662,{"$f":"VLOOKUP(C216,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":242},null,2950,null,49903.000000000007,null,null,null,31.818181818181817,10.562622618821592,25.816993464052292,68.197797901055694,48.701298701298704,52.781469527245108,50.784313725490193,152.26708195403401,16.233766233766232,7.2147332447313461,6.2418300653594772,29.690329543857054]
["The Orchard Garden Private Day Nurser","DE1 1RX","EY103452",10356,10356,10356,31068,null,0,0,0,0,null,43805.880000000005,43805.880000000005,43805.880000000005,131417.64000000001,null,3999.0772964853209,4804.7657968361609,3633.1569066785191,{"$f":"VLOOKUP(C217,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":12437},564.04432947911164,220.87872920606677,787.07694131482162,{"$f":"VLOOKUP(C217,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":1572},86.847177161630441,55.170473432455026,121.98234940591453,{"$f":"VLOOKUP(C217,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":264},null,14273,null,145690.64000000001,null,null,null,64.365671641791039,77.333333333333329,58.476135153451445,200.1751401285758,27.238805970149254,10.666666666666668,38.009487849743437,75.914960486559352,4.1977611940298507,2.666666666666667,5.8960209119953522,12.76044877269187]
["Treetops Private Day Nursery","DE21 2DF",258424,8594,8594,8594,25782,null,0,0,0,0,null,36352.620000000003,36352.620000000003,36352.620000000003,109057.86000000002,null,411.87269045536061,194.06241201490406,601.06489752973528,{"$f":"VLOOKUP(C218,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":1207},445.14547431150362,238.86274736269135,314.99177832580511,{"$f":"VLOOKUP(C218,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":999},1.6206516606327719,1.6206516606327719,29.758696678734459,{"$f":"VLOOKUP(C218,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":33},null,2239,null,111296.86000000002,null,null,null,7.9846856404815716,3.762151243529857,11.652421652421651,23.399258536433081,25.868351861248211,13.88082312839288,18.304843304843306,58.054018294484393,9.154205698105157E-2,9.154205698105157E-2,1.6809116809116811,1.8639957948737842]
["White House Day Nursery Alvaston","DE24 0JR","EY452684",17729,17729,17729,53187,null,0,0,0,0,null,74993.670000000013,74993.670000000013,74993.670000000013,224981.01000000004,null,2424.0959772780802,2206.2252736295,2768.6787490924198,{"$f":"VLOOKUP(C219,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":7399},1255.9766043969728,1662.1537214861212,1144.8696741169053,{"$f":"VLOOKUP(C219,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":4063},2.364741361146228,2.364741361146228,33.27051727770754,{"$f":"VLOOKUP(C219,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":38},null,11500,null,236481.01000000004,null,null,null,22.789489011850623,20.741235950361425,26.028991641096184,69.559716603308232,35.415219874997199,46.868340784690595,32.282298169505871,114.56585882919367,6.8812514100925024E-2,6.8812514100925024E-2,0.96815151835784574,1.1057765465596958]
["White House Kids Club","DE72 3HB","EY544723",7920,4410,3960,16290,null,0,0,0,0,null,33501.600000000006,18654.300000000003,16750.800000000003,68906.700000000012,null,1342.9211908477182,1066.8271960188288,616.25161313345291,{"$f":"VLOOKUP(C220,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":3026},261.81039549920229,46.505793937358298,238.68381056343941,{"$f":"VLOOKUP(C220,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":547},0,0,0,{"$f":"VLOOKUP(C220,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,3573,null,72479.700000000012,null,null,null,38.095238095238095,30.263157894736842,17.481481481481481,85.839877471456418,22.222222222222221,3.9473684210526314,20.25925925925926,46.428849902534111,0,0,0,0]
["Whitehouse Day Nursery Limited","DE21 7LU","EY431769",10800,14910,18180,43890,null,0,0,0,0,null,45684.000000000007,63069.3,76901.400000000009,185654.7,null,562.02098099185753,1481.677603521375,300.30141548676738,{"$f":"VLOOKUP(C221,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":2344},278.526064715872,109.25961741934975,253.21431786477825,{"$f":"VLOOKUP(C221,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":641},0,0,0,{"$f":"VLOOKUP(C221,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,2985,null,188639.7,null,null,null,6.5296794335503092,17.214445905189081,3.488965791115902,27.233091129855293,9.6598445120084886,3.7893434382491686,8.7819821864185617,22.231170136676219,0,0,0,0]
["Woodlands Private Day Nursery","DE22 1BJ",509204,13787,13787,13787,41361,null,0,0,0,0,null,58319.010000000009,58319.010000000009,58319.010000000009,174957.03000000003,null,70.829165136945164,229.34608269587514,213.8247521671797,{"$f":"VLOOKUP(C222,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":514},132.53018597689965,97.294373604678739,135.1754404184216,{"$f":"VLOOKUP(C222,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":365},3.2363725603591793,50.530421612208805,13.233205827432007,{"$f":"VLOOKUP(C222,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":67},null,946,null,175903.03000000003,null,null,null,0.85586838001523147,2.7713168703914484,2.5837639606601104,6.2109492110667901,4.8130841121495331,3.533429009749097,4.9091515252542095,13.255664647152839,0.11822588639193454,1.8458949868857326,0.48341390231705283,2.4475347755947201]
["Littlesteps Pre- School","DE23 6EP","EY385725",3138,3138,3138,9414,null,0,0,0,0,null,13273.740000000002,13273.740000000002,13273.740000000002,39821.22,null,0,0,0,{"$f":"VLOOKUP(C223,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C223,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":0},34.150848791941428,66.606265374353853,48.242885833704705,{"$f":"VLOOKUP(C223,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":149},null,149,null,39970.22,null,null,null,0,0,0,0,0,0,0,0,5.4545454545454541,10.638297872340425,7.7053140096618362,23.798157336547717]
["Schools Out Club (Derby) Ltd - Allestree School's Out Club","DE22 2QL","EY493996",320,320,320,960,null,0,0,0,0,null,1353.6000000000001,1353.6000000000001,1353.6000000000001,4060.8,null,0,0,0,{"$f":"VLOOKUP(C224,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C224,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C224,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,0,null,4060.8,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Tiny Tots At Boulton Children's Centre","DE24 0DD","EY495143",1390,1390,1390,4170,null,0,0,0,0,null,5879.7000000000007,5879.7000000000007,5879.7000000000007,17639.100000000002,null,741.08704536166726,833.72292603187577,314.19002860645685,{"$f":"VLOOKUP(C225,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":1889},30.89885028161725,139.11151443335308,76.989635285029649,{"$f":"VLOOKUP(C225,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":247},0,0,0,{"$f":"VLOOKUP(C225,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,2136,null,19775.100000000002,null,null,null,88.888888888888886,100,37.685185185185183,226.57407407407408,11.111111111111111,50.023980815347727,27.685185185185183,88.820277111644032,0,0,0,0]
["Natalies Child Minding (Natalie Bowles)","DE73 6PN","EY372766",720,840,0,1560,null,0,0,0,0,null,3045.6000000000004,3553.2000000000003,0,6598.8000000000011,null,0,0,0,{"$f":"VLOOKUP(C226,'2019-20 Nursery Budget'!D:V,15,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C226,'2019-20 Nursery Budget'!D:V,16,FALSE)","v":0},0,0,0,{"$f":"VLOOKUP(C226,'2019-20 Nursery Budget'!D:V,17,FALSE)","v":0},null,0,null,6598.8000000000011,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["PVI Grand Totals",null,null,608365,607318,603058,{"$f":"SUM(G63:G226)","v":1854100},null,0,0,0,0,null,{"$f":"SUM(N63:N226)","v":2573383.9500000002},{"$f":"SUM(O63:O226)","v":2568955.14},2700503.9099999997,7842843,null,{"$f":"SUM(S63:S226)","v":104485.59092189206},{"$f":"SUM(T63:T226)","v":110353.69521452716},{"$f":"SUM(U63:U226)","v":106274.71386358075},{"$f":"SUM(V63:V226)","v":321114},{"$f":"SUM(W63:W226)","v":30357.377267626747},{"$f":"SUM(X63:X226)","v":30378.157529400294},{"$f":"SUM(Y63:Y226)","v":30921.465202972944},{"$f":"SUM(Z63:Z226)","v":91657},{"$f":"SUM(AA63:AA226)","v":13420.553317508178},{"$f":"SUM(AB63:AB226)","v":11818.987861914711},{"$f":"SUM(AC63:AC226)","v":12597.458820577122},{"$f":"SUM(AD63:AD226)","v":37837},null,{"$f":"SUM(AF63:AF226)","v":450608},null,8293451]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L227+L61","v":1168480.2000000002},null,null,null,null,{"$f":"Q227+Q61","v":13279953.870000001},null,null,null,null,{"$f":"V227+V61","v":681127},null,null,null,{"$f":"Z227+Z61","v":153767},null,null,null,{"$f":"AD227+AD61","v":107890},null,{"$f":"AF227+AF61","v":942784},null,{"$f":"AH227+AH61","v":15391218.07}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2019-20 Nursery Budget'!M230","v":1168480},null,null,null,null,{"$f":"'2019-20 Nursery Budget'!O230","v":13279953.869999999},null,null,null,null,{"$f":"'2019-20 Nursery Budget'!R230","v":681127},null,null,null,{"$f":"'2019-20 Nursery Budget'!S230","v":153767},null,null,null,{"$f":"'2019-20 Nursery Budget'!T230","v":107890},null,{"$f":"'2019-20 Nursery Budget'!V230","v":942784},null,{"$f":"'2019-20 Nursery Budget'!X230","v":15393311.870000001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L232-L230","v":-0.20000000018626451},null,null,null,null,{"$f":"Q232-Q230","v":0},null,null,null,null,{"$f":"V232-V230","v":0},null,null,null,{"$f":"Z232-Z230","v":0},null,null,null,{"$f":"AD232-AD230","v":0},null,{"$f":"AF232-AF230","v":0},null,{"$f":"AH232-AH230","v":2093.8000000007451}]

{"sheet":"School & Nursery Setting Lookup","index":9,"n_rows":260,"n_cols":13,"rows_kept":260,"cut":false,"hidden":true,"merged":[]}
["CLICK ON THE ARROW BUTTON TO SELECT YOUR SCHOOL FROM THE LIST",null,12345,null,null,null,null,null,"CLICK ON THE ARROW BUTTON TO SELECT YOUR SCHOOL FROM THE LIST",null,12345]
["All Schools",null,"All",6,6,null,null,null,"All Schools",null,"All",6,6]
["Ace Nursery","DE23 8DH",206189,"D",4,null,null,null,"Ace Nursery",null,206189,"D",4]
["Akaal Primary School",null,2014,null,null,null,null,null,"Akaal Primary School",null,2014]
["Allenton Community Primary School",null,2012,null,null,null,null,null,"Allenton Community Primary School",null,2012]
["Allestree Woodlands School",null,5414,null,null,null,null,null,"Allestree Woodlands School",null,5414]
["Al-Madinah",null,4000,null,null,null,null,null,"Al-Madinah",null,4000]
["Alvaston Achievers","DE24 0PU","EY545705","P",3,null,null,null,"Alvaston Achievers",null,"EY545705","P",3]
["Alvaston Infant and Nursery School","E200201",2443,"M",1,null,null,null,"Alvaston Infant and Nursery School",null,2443,"M",1]
["Alvaston Junior School",null,2442,null,null,null,null,null,"Alvaston Junior School",null,2442]
["An-Noor Nursery","DE23 8FB","EY362920","D",4,null,null,null,"An-Noor Nursery",null,"EY362920","D",4]
["Arboretum Primary School","E200401",2629,"M",1,null,null,null,"Arboretum Primary School",null,2629,"M",1]
["Ash Croft Primary School",null,2509,null,null,null,null,null,"Ash Croft Primary School",null,2509]
["Ashgate Nursery","E100101",1014,"S",2,null,null,null,"Ashgate Nursery","E100101",1014,"S",2]
["Ashgate Primary School",null,2005,null,null,null,null,null,"Ashgate Primary School",null,2005]
["Ashwood Spencer Academy (Osmaston) Primary School",null,2420,"M",1,null,null,null,"Asterdale Primary School",null,2464,"M",1]
["Asterdale Primary School","E200701",2464,"M",1,null,null,null,"Beaufort Community Primary School",null,2004,"M",1]
["Beaufort Community Primary School","E200801",2004,"M",1,null,null,null,"Becket Primary School",null,2405,"M",1]
["Becket Primary School","E200901",2405,"M",1,null,null,null,"Becket Sure Start Children's Centre",null,"EY380753","D",4]
["Becket Sure Start Children's Centre","DE22 3WR","EY380753","D",4,null,null,null,"Best Start Sinfin",null,"EY467568","D",4]
["Bemrose","E300101",4177,"M",1,null,null,null,"Bishop Lonsdale Church of England Aided Primary School",null,2011,"M",1]
["Best Start Sinfin","DE24 9HW","EY467568","D",4,null,null,null,"Bizzy Kidz",null,"EY450983","D",4]
["Bishop Lonsdale Church of England (Aided) Primary School",null,2011,"M",1,null,null,null,"Borrow Wood Primary School",null,5201,"M",1]
["Bizzy Kidz","DE23 6AP","EY450983","D",4,null,null,null,"Boulton Lane Park Pre-School Playgroup",null,206124,"P",3]
["Borrow Wood Primary School","E201201",5201,"M",1,null,null,null,"Brackensdale ER (Enhanced Resource) Primary School",null,2432,"M",1]
["Boulton Lane Park Pre-School Playgroup","DE24 0BD",206124,"D",4,null,null,null,"Bramble Brook Pre-School  Playgroup",null,"EY282068","P",3]
["Brackensdale ER (Enhanced Resource) Primary School","E201401",2432,"M",1,null,null,null,"Breadsall Hill Top Primary School",null,2447,"M",1]
["Bramble Brook Pre-School  Playgroup","DE3 9HD","EY282068","D",4,null,null,null,"Brookfield Primary School",null,2512,"M",1]
["Breadsall Hill Top Primary School",null,2018,"M",1,null,null,null,"Busy Bees Pre-School",null,206126,"P",3]
["Brookfield Primary School","E201801",2512,"M",1,null,null,null,"Busy Bees-Derby, Heatherton",null,206111,"D",4]
["Busy Bees Pre-School","DE22 2HE",206126,"D",4,null,null,null,"Carlton Private Day Nursery",null,206091,"D",4]
["Busy Bees-Derby, Heatherton","DE23 3TZ",206111,"P",3,null,null,null,"Carlyle Infant School",null,2456,"M",1]
["Carlton Private Day Nursery","DE22 1GQ",206091,"P",3,null,null,null,"Cavendish Close Infant School",null,2449,"M",1]
["Carlyle Infant School","E201901",2456,"M",1,null,null,null,"Cavendish Close Junior School",null,2019]
["Cavendish Close Infant School","E202001",2449,"M",1,null,null,null,"Central Nursery","E100301",1006,"S",2]
["Cavendish Close Junior School",null,2019,null,null,null,null,null,"Chaddesden Park Primary School","E202201",2467,"M",1]
["Central Nursery","E100301",1006,"S",2,null,null,null,"Chellaston Academy",null,5402]
["Chaddesden Park Primary School",null,2467,"M",1,null,null,null,"Chellaston Infant School",null,2455]
["Chellaston Academy",null,5402,null,null,null,null,null,"Chellaston Junior School",null,5203]
["Chellaston Infant School",null,2455,null,null,null,null,null,"Cherry Tree Hill Primary School",null,2451,"M",1]
["Chellaston Junior School",null,5203,null,null,null,null,null,"Childcare @ St James Centre",null,"EY396374","D",4]
["Cherry Tree Hill Primary School","E202601",2451,"M",1,null,null,null,"Chuckles Pre-School Playgroup",null,206128,"P",3]
["Childcare @ St James Centre","DE23 8LU","EY396374","P",3,null,null,null,"City of Derby Academy",null,4008]
["Chuckles Pre-School Playgroup","DE24 0RU",206128,"P",3,null,null,null,"Cottons Farm Primary School",null,2430,"M",1]
["City of Derby Academy",null,4008,null,null,null,null,null,"da Vinci Community College",null,4007]
["Cotton's Farm Primary School",null,2023,"M",1,null,null,null,"Dale Community Primary School",null,2409]
["da Vinci Community College",null,4007,null,null,null,null,null,"Derby Cathedral School",null,9999]
["Dale Community Primary School",null,2409,null,null,null,null,null,"Derby City Childminding Network - AJH",null,205921,"P",3]
["Derby Cathedral School",null,4004,null,null,null,null,null,"Derby City Childminding Network - ALB",null,"EY398922","P",3]
["Derby City Childminding Network - AJH","DE21 4JQ",205921,"P",3,null,null,null,"Derby City Childminding Network - AM",null,"EY000013","P",3]
["Derby City Childminding Network - ALB","DE21 7HY","EY398922","P",3,null,null,null,"Derby City Childminding Network - AMD",null,"EY491735","P",3]
["Derby City Childminding Network - AM","DE23 6QT","EY000013","P",3,null,null,null,"Derby City Childminding Network - AN",null,"EY543687","P",3]
["Derby City Childminding Network - AMD","DE24 9JR","EY491735","P",3,null,null,null,"Derby City Childminding Network - AP",null,"EY536395","P",3]
["Derby City Childminding Network - AN",null,"EY543687","P",3,null,null,null,"Derby City Childminding Network - AR",null,205999,"P",3]
["Derby City Childminding Network - AP",null,"EY536395","P",3,null,null,null,"Derby City Childminding Network - CAB",null,205852,"P",3]
["Derby City Childminding Network - AR","DE23 3YA",205999,"P",3,null,null,null,"Derby City Childminding Network - CEO",null,"EY412756","P",3]
["Derby City Childminding Network - BT",null,"EY561598","P",3,null,null,null,"Derby City Childminding Network - CLHP",null,"EY251518","P",3]
["Derby City Childminding Network - CAB","DE3 9AS",205852,"P",3,null,null,null,"Derby City Childminding Network - CM",null,"EY421552","P",3]
["Derby City Childminding Network - CEO","DE21 2HZ","EY412756","P",3,null,null,null,"Derby City Childminding Network - CM",null,"EY438525","P",3]
["Derby City Childminding Network - CJH",null,205922,"P",3,null,null,null,"Derby City Childminding Network - CR",null,"EY542496","P",3]
["Derby City Childminding Network - CLHP","DE21 4RQ","EY251518","P",3,null,null,null,"Derby City Childminding Network - DG",null,205919,"P",3]
["Derby City Childminding Network - CM",null,"EY421552","P",3,null,null,null,"Derby City Childminding Network - DS",null,"EY294474","P",3]
["Derby City Childminding Network - CM","DE21 6GQ","EY438525","P",3,null,null,null,"Derby City Childminding Network - ELS",null,"EY455065","P",3]
["Derby City Childminding Network - CR","DE24 0PD","EY542496","P",3,null,null,null,"Derby City Childminding Network - ER",null,"EY475575","P",3]
["Derby City Childminding Network - DG","DE21 7DF",205919,"P",3,null,null,null,"Derby City Childminding Network - FM",null,"EY401536","P",3]
["Derby City Childminding Network - DS","DE24 0TZ","EY294474","P",3,null,null,null,"Derby City Childminding Network - HB",null,"EY316120","P",3]
["Derby City Childminding Network - EB",null,"EY545371","P",3,null,null,null,"Derby City Childminding Network - HGS",null,"EY407775","P",3]
["Derby City Childminding Network - ECA","DE22 1DL","EY477405","P",3,null,null,null,"Derby City Childminding Network - HMS",null,205849,"P",3]
["Derby City Childminding Network - ELS","DE24 0GA","EY455065","P",3,null,null,null,"Derby City Childminding Network - JC",null,"EY500987","P",3]
["Derby City Childminding Network - EMK",null,"EY460509","P",3,null,null,null,"Derby City Childminding Network - JCH",null,205922,"P",3]
["Derby City Childminding Network - ER","DE21 7QZ","EY475575","P",3,null,null,null,"Derby City Childminding Network - JD",null,205881,"P",3]
["Derby City Childminding Network - ES",null,"EY552102","P",3,null,null,null,"Derby City Childminding Network - JEA",null,"EY240000","P",3]
["Derby City Childminding Network - FM","DE3 0QQ","EY401536","P",3,null,null,null,"Derby City Childminding Network - JES",null,"EY368441","P",3]
["Derby City Childminding Network - HB","DE23 4RQ","EY316120","P",3,null,null,null,"Derby City Childminding Network - JLK",null,"EY477127","P",3]
["Derby City Childminding Network - HGS","DE22 2NB","EY407775","P",3,null,null,null,"Derby City Childminding Network - JM",null,"EY462623","P",3]
["Derby City Childminding Network - HMS","DE21 4NE",205849,"P",3,null,null,null,"Derby City Childminding Network - JMC",null,"EY264853","P",3]
["Derby City Childminding Network - JCh","DE22 2NN","EY500987","P",3,null,null,null,"Derby City Childminding Network - JMS",null,"EY369088","P",3]
["Derby City Childminding Network - JCr",null,"EY492729","P",3,null,null,null,"Derby City Childminding Network - KJD",null,"EY405755","P",3]
["Derby City Childminding Network - JD","DE22 2NN",205881,"P",3,null,null,null,"Derby City Childminding Network - LB",null,"EY448130","P",3]
["Derby City Childminding Network - JEA","DE21 6PH","EY240000","P",3,null,null,null,"Derby City Childminding Network - LD",null,205878,"P",3]
["Derby City Childminding Network - JES","DE73 6UP","EY368441","P",3,null,null,null,"Derby City Childminding Network - LM",null,306845,"P",3]
["Derby City Childminding Network - JLK",null,"EY477127","P",3,null,null,null,"Derby City Childminding Network - LMG",null,260849,"P",3]
["Derby City Childminding Network - JM","DE21 6RZ","EY462623","P",3,null,null,null,"Derby City Childminding Network - LS",null,"EY546840","P",3]
["Derby City Childminding Network - JMS","DE3 0PE","EY369088","P",3,null,null,null,"Derby City Childminding Network - MEH",null,"EY340934","P",3]
["Derby City Childminding Network - JN",null,205980,"P",3,null,null,null,"Derby City Childminding Network - MEK",null,"EY460509","P",3]
["Derby City Childminding Network - KJD","DE24 0TE","EY405755","P",3,null,null,null,"Derby City Childminding Network - MM",null,"EY357686","P",3]
["Derby City Childminding Network - LB",null,"EY448130","P",3,null,null,null,"Derby City Childminding Network - NJ",null,205980,"P",3]
["Derby City Childminding Network - LD","DE24 0GR",205878,"P",3,null,null,null,"Derby City Childminding Network - NJ",null,"EY396733","P",3]
["Derby City Childminding Network - LM","DE23 3ZJ",306845,"P",3,null,null,null,"Derby City Childminding Network - NS",null,"EY428424","P",3]
["Derby City Childminding Network - LMG","DE21 6PX",260849,"P",3,null,null,null,"Derby City Childminding Network - PC",null,"EY453657","P",3]
["Derby City Childminding Network - LS","DE22 3TL","EY546840","P",3,null,null,null,"Derby City Childminding Network - RAC",null,"EY393682","P",3]
["Derby City Childminding Network - MCJ","DE73 6NB","EY264853","P",3,null,null,null,"Derby City Childminding Network - REE",null,"EY484039","P",3]
["Derby City Childminding Network - MEH","DE24 9DD","EY340934","P",3,null,null,null,"Derby City Childminding Network - RGB",null,"EY487257","P",3]
["Derby City Childminding Network - MG",null,205903,"P",3,null,null,null,"Derby City Childminding Network - RH",null,"EY552896","P",3]
["Derby City Childminding Network - MH","DE21 7LY","EY357686","P",3,null,null,null,"Derby City Childminding Network - RJF",null,"EY395288","P",3]
["Derby City Childminding Network - NJ","DE24 0AE","EY396733","P",3,null,null,null,"Derby City Childminding Network - RLB",null,"EY343478","P",3]
["Derby City Childminding Network - NS","DE23 6JR","EY428424","P",3,null,null,null,"Derby City Childminding Network - RP",null,"EY268223","P",3]
["Derby City Childminding Network - PC","DE22 1HT","EY453657","P",3,null,null,null,"Derby City Childminding Network - RS",null,206031,"P",3]
["Derby City Childminding Network - PLB",null,"EY221157","P",3,null,null,null,"Derby City Childminding Network - RSW",null,"EY278371","P",3]
["Derby City Childminding Network - RAC","DE3 9YF","EY393682","P",3,null,null,null,"Derby City Childminding Network - RW",null,"EY447118","P",3]
["Derby City Childminding Network - REE","DE21 2JW","EY484039","P",3,null,null,null,"Derby City Childminding Network - RZ",null,"EY541336","P",3]
["Derby City Childminding Network - RGB",null,"EY487257","P",3,null,null,null,"Derby City Childminding Network - SAF",null,"EY406938","P",3]
["Derby City Childminding Network - RH",null,"EY552896","P",3,null,null,null,"Derby City Childminding Network - SHC",null,260848,"P",3]
["Derby City Childminding Network - RJF","DE21 2BJ","EY395288","P",3,null,null,null,"Derby City Childminding Network - SJB",null,"EY252328","P",3]
["Derby City Childminding Network - RLB","DE22 3JQ","EY343478","P",3,null,null,null,"Derby City Childminding Network - SJJ",null,"EY480166","P",3]
["Derby City Childminding Network - RP","DE24 9JQ","EY268223","P",3,null,null,null,"Derby City Childminding Network - SLB",null,"EY505502","P",3]
["Derby City Childminding Network - RS","DE22 2HQ",206031,"P",3,null,null,null,"Derby City Childminding Network - SM",null,"EY546157","P",3]
["Derby City Childminding Network - RSW","DE73 6UU","EY278371","P",3,null,null,null,"Derby City Childminding Network - SM",null,205978,"P",3]
["Derby City Childminding Network - RW","DE3 0PY","EY447118","P",3,null,null,null,"Derby City Childminding Network - ST",null,206043,"P",3]
["Derby City Childminding Network - RZ","DE23 8SR","EY541336","P",3,null,null,null,"Derby City Childminding Network - STM",null,"EY435150","P",3]
["Derby City Childminding Network - SAF","DE21 7QL","EY406938","P",3,null,null,null,"Derby City Childminding Network - SU",null,"EY299821","P",3]
["Derby City Childminding Network - SAS",null,"EY436155","P",3,null,null,null,"Derby City Childminding Network - TLA",null,"EY299849","P",3]
["Derby City Childminding Network - SAT","De21 7DH",206046,"P",3,null,null,null,"Derby City Childminding Network - VE",null,205892,"P",3]
["Derby City Childminding Network - SHC","DE22 4BQ",260848,"P",3,null,null,null,"Derby City Childminding Network - VSm",null,206020,"P",3]
["Derby City Childminding Network - SJB","DE21 2UL","EY252328","P",3,null,null,null,"Derby City Childminding Network - VSu",null,"EY547709","P",3]
["Derby City Childminding Network - SJJ","DE21 7RF","EY480166","P",3,null,null,null,"Derby City Childminding Network - WJW",null,"EY318345","P",3]
["Derby City Childminding Network - SLB","DE21 2QL",505502,"P",3,null,null,null,"Derby City Childminding Network - WLAW",null,"EY464682","P",3]
["Derby City Childminding Network - SM","DE21 7HP","EY546157","P",3,null,null,null,"Derby City Childminding Network - YW",null,"EY414019","P",3]
["Derby City Childminding Network - SM","DE24 9FN",205978,"P",3,null,null,null,"Derby City Childminding Network - ZB",null,"EY350863","P",3]
["Derby City Childminding Network - ST","DE21 7AJ",206043,"P",3,null,null,null,"Derby City Childminding Network - ZH",null,"EY458078","P",3]
["Derby City Childminding Network - STM","DE24 9AY","EY435150","P",3,null,null,null,"Derby High School",null,"EY240925","P",3]
["Derby City Childminding Network - SU","DE21 2BL","EY299821","P",3,null,null,null,"Derby Manufacturing UTC",null,4003]
["Derby City Childminding Network - TLA","DE24 8PF","EY299849","P",3,null,null,null,"Derby Montessori",null,"EY476012","P",3]
["Derby City Childminding Network - TR","DE23 6QT","EY00058","P",3,null,null,null,"Derby Moor Community Sports College",null,4178]
["Derby City Childminding Network - VE","DE22 2BH",205892,"P",3,null,null,null,"Derby St Chad's CE (VC) Nursery and Infant School",null,3158,"M",1]
["Derby City Childminding Network - VS","DE21 7JF","EY547709","P",3,null,null,null,"Derwent Community School",null,2016,"M",1]
["Derby City Childminding Network - VSm","DE22 2SP",206020,"P",3,null,null,null,"Derwent Stepping Stones At Brackensdale",null,"EY460372","D",4]
["Derby City Childminding Network - WJW","DE22 2FZ","EY318345","P",3,null,null,null,"Derwent Stepping Stones- St Marks Rd",null,"EY330097","D",4]
["Derby City Childminding Network - WLAW","DE73 6TB","EY464682","P",3,null,null,null,"Diamond Day PDN",null,"EY421215","P",3]
["Derby City Childminding Network - YW","DE24 8SE","EY414019","P",3,null,null,null,"Emmanuel School",null,"EY345674","D",4]
["Derby City Childminding Network - ZB","DE23 2TD","EY350863","P",3,null,null,null,"Field Lane Playgroup Ltd",null,"EY307423","P",3]
["Derby City Childminding Network - ZH","DE23 3RL","EY458078","P",3,null,null,null,"Firs Estate Primary School",null,2013,"M",1]
["Derby High School","DE23 3DT","EY240925","P",3,null,null,null,"First Friends Private Day Nursery",null,206106,"D",4]
["Derby Manufacturing UTC",null,4003,null,null,null,null,null,"First Steps Early Years Centre",null,"EY539483","D",4]
["Derby Montessori","DE22 3NJ","EY476012","P",3,null,null,null,"Fun Time Nursery Limited",null,"EY478943","D",4]
["Derby Moor Community Sports College",null,4178,null,null,null,null,null,"Gayton Community Junior School",null,2457]
["Derwent Community School",null,2016,"M",1,null,null,null,"Grampian Primary Academy",null,2010,"M",1]
["Derwent Stepping Stones At Brackensdale","DE22 4BS","EY460372","P",3,null,null,null,"Griffe Field Primary School",null,2002,"M",1]
["Derwent Stepping Stones At Breadsall Hill Top","DE21 4ET","EY562638","P",3,null,null,null,"Hardwick Primary School",null,3544,"M",1]
["Derwent Stepping Stones- St Marks Rd","DE21 6AH","EY330097","P",3,null,null,null,"Harrington Nursery","E100401",1008,"S",2]
["Diamond Day PDN","DE24 0PA","EY421215","P",3,null,null,null,"Heatherton Pre-School",null,"EY406182","P",3]
["Emmanuel School","DE22 1FP","EY345674","P",3,null,null,null,"Homefields Primary School",null,2006,"M",1]
["Field Lane Playgroup Ltd","DE24 0GW","EY307423","P",3,null,null,null,"Homelands Early Years Centre",null,"EY539486","D",4]
["Firs Estate Primary School",null,2013,"M",1,null,null,null,"Incredible Kids",null,"EY477956","D",4]
["First Friends Private Day Nursery","DE21 6HP",206106,"P",3,null,null,null,"King George V Pre-School",null,206134,"P",3]
["First Steps Early Years Centre","DE24 8XB","EY539483","P",3,null,null,null,"Kingfisher Day Nurser Pre-School And A",null,"EY285337","D",4]
["Fun Time Nursery Limited","DE23 8DD","EY478943","P",3,null,null,null,"Kingfisher Day Nursery (2)",null,"EY371448","D",4]
["Gayton Community Junior School",null,2457,null,null,null,null,null,"La Petite Academy",null,206109,"D",4]
["Grampian Primary School /Academy",null,2010,"M",1,null,null,null,"Lakeside Community Primary School",null,2434,"M",1]
["Griffe Field Primary School","E203301",2002,"M",1,null,null,null,"Landau Forte Academy Moorhead",null,2009]
["Hackwood Primary School",null,9998,null,null,null,null,null,"Landau Forte College (Fox Street)",null,6905]
["Hardwick Primary School",null,3544,"M",1,null,null,null,"Lawn Primary School",null,2522]
["Harrington Nursery","E100401",1008,"S",2,null,null,null,"Leapfrog Day Nursery(1)",null,206110,"D",4]
["Heatherton Pre-School","DE23 3TZ","EY406182","P",3,null,null,null,"Leapfrogs Pre School",null,206135,"P",3]
["Homefields Primary","E203501",2006,"M",1,null,null,null,"Lees Brook Community Sports College",null,4006]
["Homelands Early Years Centre","DE23 8DN","EY539486","P",3,null,null,null,"Little Acorns Nursery",null,509195,"D",4]
["Incredible Kids","DE24 8AJ","EY477956","P",3,null,null,null,"Little Angels Playschool CIC ",null,"EY471706","P",3]
["King George V Pre-School","DE23 6GT",206134,"P",3,null,null,null,"Little Owls Playgroup",null,"EY492973","P",3]
["Kingfisher Day Nursery - Spondon","DE21 7AB","EY285337","P",3,null,null,null,"Little Poppies Pre-School ( Royal British",null,"EY371611","P",3]
["Kingfisher Day Nursery (2)","DE22 1AF","EY371448","P",3,null,null,null,"Little Scholars Private Day Nursery(1) Sunnyhill",null,"EY550368","D",4]
["La Petite Academy","DE23 1DG",206109,"P",3,null,null,null,"Little Scholars Private Day Nursery(2) Littleover",null,509197,"D",4]
["Lakeside Community Primary School","E203601",2434,"M",1,null,null,null,"Littleover Community School",null,4182]
["Landau Forte Academy Moorhead",null,2009,null,null,null,null,null,"Littlesteps Pre- School",null,"EY385725","P",3]
["Landau Forte College (Fox Street)",null,6905,null,null,null,null,null,"Lord St Nursery","E100501",1005,"S",2]
["Lawn Primary School",null,2522,null,null,null,null,null,"Marble Hall Little Angels Day Nursery",null,"EY544417","D",4]
["Leapfrog Day Nursery(1)","DE21 2SF",206110,"P",3,null,null,null,"Markeaton Primary School",null,2436]
["Leapfrogs Pre School","DE73 6TS",206135,"P",3,null,null,null,"Mary Poppins Day Nursery",null,206117,"D",4]
["Lees Brook Community Sports College",null,4006,null,null,null,null,null,"Meadow Farm Community Primary School",null,2452,"M",1]
["Little Acorns Nursery - now Thornhill Day Nursery - Tommies Childcare","DE22 3LX",509195,"D",4,null,null,null,"Merrill College",null,4001]
["Little Angels Playschool CIC ","DE24 9HY","EY471706","D",4,null,null,null,"Mickleover Methodist Playgroup",null,206141,"P",3]
["Little Owls Playgroup","DE22 4FN","EY492973","P",3,null,null,null,"Mickleover Primary School",null,2627]
["Little Poppies Pre-School ( Royal British","DE3 9GB","EY371611","P",3,null,null,null,"Murray Park School",null,5406]
["Little Scholars Private Day Nursery(1) Sunnyhill","DE23 1GQ","EY550368","D",4,null,null,null,"Noel Baker Community School and Language College",null,4005]
["Little Scholars Private Day Nursery(2) Littleover","DE23 3EY",509197,"P",3,null,null,null,"Oak House Nursery",null,"EY304261","D",4]
["Littleover Community School",null,4182,null,null,null,null,null,"Oaktree Day Nursery",null,258404,"D",4]
["Littlesteps Pre- School","DE23 6EP","EY385725","P",3,null,null,null,"Oakwood Infant and Nursery School",null,2473,"M",1]
["Lord St Nursery","E100501",1005,"S",2,null,null,null,"Oakwood Junior School",null,2471]
["Marble Hall Little Angels Day Nursery","DE1 8BF","EY544417","D",4,null,null,null,"Orchard Day Nursery And Nursery Scho",null,258405,"D",4]
["Markeaton Primary School",null,2436,null,null,null,null,null,"Orchard Nursery School(1)",null,258406,"D",4]
["Mary Poppins Day Nursery","DE3 9AJ",206117,"D",4,null,null,null,"Osmaston Primary School",null,2420,"M",1]
["Meadow Farm Community Primary School","E203901",2452,"M",1,null,null,null,"Park Playgroup (the)",null,206160,"P",3]
["Merrill College",null,4001,null,null,null,null,null,"Parkview Primary School",null,2003,"M",1]
["Mickleover Methodist Playgroup","DE3 9GH",206141,"P",3,null,null,null,"Pear Tree Community Junior School",null,2017]
["Mickleover Primary School",null,2627,null,null,null,null,null,"Pear Tree Infant School",null,2424]
["Murray Park School",null,5406,null,null,null,null,null,"Play & Learn",null,"EY284120","D",4]
["Natalies Child Minding (Natalie Bowles)","DE73 6PN","EY372766","P",3,null,null,null,"Playcorner Nursery",null,"EY474393","D",4]
["Noel Baker Community School and Language College",null,4005,null,null,null,null,null,"Playdays Opportunity Group",null,206146,"P",3]
["Oak House Nursery","DE3 9FN","EY304261","D",4,null,null,null,"Portway Infant School",null,2439]
["Oaktree Day Nursery","DE21 6ND",258404,"P",3,null,null,null,"Portway Junior School",null,2440]
["Oakwood Infant School","E204701",2473,"M",1,null,null,null,"Positive Steps Childcare",null,"EY370198","D",4]
["Oakwood Junior School",null,2471,null,null,null,null,null,"Ravensdale Infant and Nursery School",null,2462,"M",1]
["Orchard Day Nursery And Nursery Scho","DE73 5SB",258405,"D",4,null,null,null,"Ravensdale Junior School",null,2463]
["Orchard Nursery School(1)","DE73 6RF",258406,"D",4,null,null,null,"Redwood Primary School",null,2505,"M",1]
["Park Playgroup (the)","DE21 6LN",206160,"P",3,null,null,null,"Reigate Park Primary School",null,2000,"M",1]
["Parkview Primary School","E204901",2003,"M",1,null,null,null,"Ridgeway Infant School",null,2458]
["Pear Tree Community Junior School",null,2017,null,null,null,null,null,"Riverside Day Nursery - Asquith Court",null,"EY283239","D",4]
["Pear Tree Infant School",null,2424,null,null,null,null,null,"Roe Farm Primary School",null,2001,"M",1]
["Play & Learn","DE23 6HB","EY284120","D",4,null,null,null,"Rosehill Early Years Centre",null,"EY539485","D",4]
["Playcorner Nursery","DE23 8GD","EY474393","D",4,null,null,null,"Rosehill Infant and Nursery School",null,2429,"M",1]
["Playdays Opportunity Group","DE73 1TU",206146,"D",4,null,null,null,"Royal School For The Deaf",null,113044,"P",3]
["Portway Infant School",null,2439,null,null,null,null,null,"Rydale Childrens Centre P D N",null,"EY370254","D",4]
["Portway Junior School",null,2440,null,null,null,null,null,"Saint Benedict Catholic Voluntary Academy",null,4607]
["Positive Steps Childcare","DE23 6US","EY370198","D",4,null,null,null,"Scallywags Nursery",null,"EY481412","P",3]
["Ravensdale Infant and Nursery School","E205401",2462,"M",1,null,null,null,"Schools Out Club (Derby) Ltd - Allestree School's Out Club",null,"EY493996","P",3]
["Ravensdale Junior School",null,2463,null,null,null,null,null,"Shelton Infant School",null,2444,"M",1]
["Redwood Primary School","E205601",2505,"M",1,null,null,null,"Shelton Junior School",null,5209]
["Reigate Primary School",null,2020,"M",1,null,null,null,"Shelton Lock Pre-School",null,"EY541492","P",3]
["Ridgeway Infant School",null,2458,null,null,null,null,null,"Shining Stars Day Nursery",null,"EY500690","P",3]
["Riverside Day Nursery - Asquith Court","DE24 8HX","EY283239","D",4,null,null,null,"Silver Trees Private Day Nursery",null,"EY282326","D",4]
["Roe Farm Primary School","E206001",2001,"M",1,null,null,null,"Silverhill Primary School",null,2469]
["Rosehill Early Years Centre","DE23 6WY","EY539485","P",3,null,null,null,"Sinfin Community Childcare",null,"EY279508","D",4]
["Rosehill Infant and Nursery School","E206101",2429,"M",1,null,null,null,"Sinfin Community Childcare at SCILLS Community Centre",null,"EY456892","D",4]
["Rydale Childrens Centre P D N","DE22 4EN","EY370254","D",4,null,null,null,"Springfield Primary School",null,2466]
["Saint Benedict Catholic Voluntary Academy",null,4607,null,null,null,null,null,"St Alban's Catholic Primary School",null,3543,"M",1]
["Scallywags Nursery","DE73 5WX","EY481412","D",4,null,null,null,"St Andrew's Pre-School Playgroup",null,"EY541153","P",3]
["Schools Out Club (Derby) Ltd - Allestree School's Out Club","DE22 2QL","EY493996","P",3,null,null,null,"St Edmunds Pre-School And Playgroup",null,"EY535976","P",3]
["Shelton Infant School","E206201",2444,"M",1,null,null,null,"St George's Catholic Voluntary Academy",null,3531]
["Shelton Junior School",null,5209,null,null,null,null,null,"St James' Church of England Aided Infant School",null,3526,"M",1]
["Shelton Lock Pre-School","DE24 9AD","EY541492","P",3,null,null,null,"St James' Church of England Aided Junior School",null,3535]
["Shining Stars Day Nursery","DE23 6WW","EY500690","P",3,null,null,null,"St John Fisher Catholic Voluntary Academy",null,2008]
["Silver Trees Private Day Nursery","DE22 3AD","EY282326","D",4,null,null,null,"St Joseph's Catholic Primary School, Derby",null,3542]
["Silverhill Primary School",null,2469,null,null,null,null,null,"St Joseph's R. C. Pre-School",null,206154,"P",3]
["Sinfin Community Childcare","DE24 9HG","EY279508","D",4,null,null,null,"St Mary's Catholic Primary School and Nursery",null,3528,"M",1]
["Sinfin Community Childcare at SCILLS Community Centre","DE24 9NT","EY456892","P",3,null,null,null,"St Paul's Church Hall Pre-School",null,"EY395637","P",3]
["Springfield Primary School",null,2466,null,null,null,null,null,"St Peter's Church of England Aided Junior School",null,3534]
["St Alban's Catholic Primary School",null,3543,"M",1,null,null,null,"St Werburgh's Church of England VA Primary School",null,3532]
["St Andrew's Pre-School Playgroup","DE23 7PX","EY541153","P",3,null,null,null,"Stonehill Nursery","E100601",1010,"S",2]
["St Chad's Church of England (Controlled) Nursery and Infant School",null,3158,"M",1,null,null,null,"Sunny Days Nursery",null,"EY484523","D",4]
["St Edmunds Pre-School And Playgroup","DE22 2FN","EY535976","P",3,null,null,null,"The Bemrose School",null,4177,"M",1]
["St George's Catholic Voluntary Academy",null,3531,null,null,null,null,null,"The Cottage Private Day Nursery Uttoxeter Road",null,"EY100960","P",3]
["St James' Church of England (Aided) Infant School and Nursery","E207001",3526,"M",1,null,null,null,"The Cottage Private Day Nursery(3)",null,206103,"D",4]
["St James' Church of England Aided Junior School",null,3535,null,null,null,null,null,"The Faraway Tree Day Nursery",null,"EY495633","D",4]
["St John Fisher Catholic Voluntary Academy",null,2008,null,null,null,null,null,"The Orchard Garden Private Day Nurser",null,"EY103452","D",4]
["St Joseph's Catholic Primary School, Derby",null,3542,null,null,null,null,null,"Tiny Tots Nursery",null,"EY497405","D",4]
["St Joseph's R. C. Pre-School","DE23 6SB",206154,"P",3,null,null,null,"Treetops Private Day Nursery",null,258424,"D",4]
["St Mary's Catholic Primary School",null,3528,"M",1,null,null,null,"Village Primary School",null,3546,"M",1]
["St Paul's Church Hall Pre-School","DE1 3RT","EY395637","D",4,null,null,null,"Walbrook Nursery","E100701",1009,"S",2]
["St Peter's Church of England Aided Junior School",null,3534,null,null,null,null,null,"Walter Evans Church of England Aided Primary School",null,3530,"M",1]
["St Werburgh's Church of England VA Primary School",null,3532,null,null,null,null,null,"West Park School",null,5412]
["Stonehill Nursery","E100601",1010,"S",2,null,null,null,"Whitecross Nursery","E100801",1015,"S",2]
["Sunny Days Nursery","DE21 4AA","EY484523","P",3,null,null,null,"White House Day Nursery Alvaston",null,"EY452684","D",4]
["The Cottage Private Day Nursery Uttoxeter Road","DE3 9AX","EY100960","P",3,null,null,null,"White House Kids Club",null,"EY544723","P",3]
["The Cottage Private Day Nursery(3)","DE22 3PD",206103,"D",4,null,null,null,"Whitehouse Day Nursery Limited",null,"EY431769","D",4]
["The Faraway Tree Day Nursery","DE22 3HQ","EY495633","D",4,null,null,null,"Woodlands Private Day Nursery",null,509204,"D",4]
["The Orange Tree Day Nursery @ Derby",null,"EY563570","D",4,null,null,null,"Wren Park Primary School",null,2459]
["The Orchard Garden Private Day Nurser","DE1 1RX","EY103452","D",4,null,null,null,"Wyndham Primary Academy",null,2007,"M",1]
["Tiny Tots At Boulton Children's Centre","DE24 0DD","EY495143","D",4]
["Tiny Tots Nursery","DE24 0JP","EY497405","P",3]
["Treetops Private Day Nursery","DE21 2DF",258424,"D",4]
["Village Primary School",null,3546,"M",1]
["Walbrook Nursery","E100701",1009,"S",2]
["Walter Evans Church of England (Aided) Primary School",null,3530,"M",1]
["West Park School",null,5412]
["White House Day Nursery Alvaston","DE24 0JR","EY452684","D",4]
["White House Kids Club","DE72 3HB","EY544723","P",3]
["Whitecross Nursery","E100801",1015,"S",2]
["Whitehouse Day Nursery Limited","DE21 7LU","EY431769","D",4]
["Woodlands Private Day Nursery","DE22 1BJ",509204,"D",4]
["Wren Park Primary School",null,2459]
["Wyndham Primary Academy",null,2007,"M",1]

{"sheet":"Special Schools List","index":10,"n_rows":10,"n_cols":3,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["CLICK ON THE ARROW BUTTON TO SELECT YOUR SCHOOL FROM THE LIST",null,"All"]
["Ivy House School","E400101",7026]
["St Andrew's School","E400201",7027]
["St Clare's School","E400301",7025]
["St Giles' School","E400401",7024]
["St Martins School including Horizons","E400501",7021]
["Kingsmead","E400601",7029]
["KS1/2 PRU","E500101",1104]
["KS3/4 PRU","E500202",1103]
["All Specials",null,"All"]

{"sheet":"IMS after cleansed by EFA","index":11,"n_rows":128,"n_cols":51,"rows_kept":128,"cut":false,"hidden":true,"merged":[[1,48,1,50],[1,24,2,24],[1,25,2,25],[1,26,2,26],[1,27,2,27],[1,28,2,28],[1,29,2,29]]}
[null,null,null,null,null,null,null,"NOR change"]
[null,"2019-20 estimate",null,null,null,"national curriculum year group",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"total\nR-yr6","total\nKS3","total\nKS4","total\npre 16","total\npost 16","total\nall pupils",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For the LCHI tab"]
[null,"DfE","phase","CC","school","R","EFA adjusted R",1,2,3,4,5,6,"EFA Adjusted Yr 1-6",7,8,9,"EFA Adjusted KS3",10,11,"EFA Adjusted KS4",12,13,14,null,null,null,null,null,null,"APT value","Variance","R","Yr 1-6","KS3","KS4","Post 16","ALL Pre 16","ALL",null,"Prim","Sec","Post 16","Total","Variance",null,null,null,"Yr7","Yr 8","Y9-11"]
[8312014,2014,"P",null,"Akaal Primary School",30,null,27,29,25,26,0,0,19.8333333,0,0,0,null,0,0,null,0,0,0,{"$f":"SUM(F4:N4)","v":156.83333329999999},{"$f":"SUM(O4:R4)","v":0},{"$f":"SUM(S4:U4)","v":0},{"$f":"SUM(F4:U4)","v":156.83333329999999},{"$f":"SUM(V4:X4)","v":0},{"$f":"SUM(AB4:AC4)","v":156.83333329999999},156.83333333333331,{"$f":"AE4-AD4","v":3.3333321880490985E-8},{"$f":"F4+G4","v":30},{"$f":"SUM(H4:M4)","v":107},{"$f":"SUM(O4:R4)","v":0},{"$f":"SUM(S4:U4)","v":0},{"$f":"SUM(V4:X4)","v":0},{"$f":"SUM(AG4:AJ4)","v":137},{"$f":"AL4+AK4","v":137},null,{"$f":"AG4+AH4","v":137},{"$f":"AI4+AJ4","v":0},{"$f":"AK4","v":0},{"$f":"SUM(AO4:AQ4)","v":137},{"$f":"AR4-AD4","v":-19.833333299999993},{"$f":"A4","v":8312014},null,null,{"$f":"O4","v":0},0,{"$f":"SUM(Q4:U4)","v":0}]
[8312012,2012,"P","E200101","Allenton Primary School",57,null,54,60,59,59,57,53,null,0,0,0,null,0,0,null,0,0,0,399,{"$f":"SUM(O5:R5)","v":0},{"$f":"SUM(S5:U5)","v":0},399,{"$f":"SUM(V5:X5)","v":0},{"$f":"SUM(AB5:AC5)","v":399},399,{"$f":"AE5-AD5","v":0},57,{"$f":"SUM(H5:M5)","v":342},0,0,0,399,{"$f":"AL5+AK5","v":399},null,{"$f":"AG5+AH5","v":399},{"$f":"AI5+AJ5","v":0},{"$f":"AK5","v":0},{"$f":"SUM(AO5:AQ5)","v":399},0,8312012,null,null,0,0,0]
[8315414,5414,"S",null,"Allestree Woodlands School",0,null,0,0,0,0,0,0,null,224,222,222,null,213,225,null,111,134,0,0,{"$f":"SUM(O6:R6)","v":668},{"$f":"SUM(S6:U6)","v":438},1106,{"$f":"SUM(V6:X6)","v":245},{"$f":"SUM(AB6:AC6)","v":1351},1106,-245,0,0,668,438,245,1106,1351,null,0,{"$f":"AI6+AJ6","v":1106},{"$f":"AK6","v":245},{"$f":"SUM(AO6:AQ6)","v":1351},0,8315414,null,null,224,222,660]
[8312443,2443,"P","E200201","Alvaston Infant and Nursery School",90,null,88,89,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,267,0,0,267,0,267,267,0,90,177,0,0,0,267,267,null,267,0,0,267,0,8312443,null,null,0,0,0]
[8312442,2442,"P","E200301","Alvaston Junior School",0,null,0,0,85,91,85,81,null,0,0,0,null,0,0,null,0,0,0,342,0,0,342,0,342,342,0,0,342,0,0,0,342,342,null,342,0,0,342,0,8312442,null,null,0,0,0]
[8312629,2629,"P","E200401","Arboretum Primary School",76,null,75,75,74,76,74,75,null,0,0,0,null,0,0,null,0,0,0,525,0,0,525,0,525,525,0,76,449,0,0,0,525,525,null,525,0,0,525,0,8312629,null,null,0,0,0]
[8312509,2509,"P","E200501","Ash Croft Primary School",13,null,23,36,29,39,40,30,null,0,0,0,null,0,0,null,0,0,0,210,0,0,210,0,210,210,0,13,197,0,0,0,210,210,null,210,0,0,210,0,8312509,null,null,0,0,0]
[8311014,1014,"N","E100101","Ashgate Nursery School",0,null,0,0,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,8311014,null,null,0,0,0]
[8312005,2005,"P","E200601","Ashgate Primary School",44,null,44,46,41,45,53,53,null,0,0,0,null,0,0,null,0,0,0,326,0,0,326,0,326,326,0,44,282,0,0,0,326,326,null,326,0,0,326,0,8312005,null,null,0,0,0]
[8312464,2464,"P","E200701","Asterdale Primary School",33,null,20,30,30,29,28,30,null,0,0,0,null,0,0,null,0,0,0,200,0,0,200,0,200,200,0,33,167,0,0,0,200,200,null,200,0,0,200,0,8312464,null,null,0,0,0]
[8312004,2004,"P","E200801","Beaufort Community Primary School",35,null,46,47,36,40,48,43,null,0,0,0,null,0,0,null,0,0,0,295,0,0,295,0,295,295,0,35,260,0,0,0,295,295,null,295,0,0,295,0,8312004,null,null,0,0,0]
[8312405,2405,"P","E200901","Becket Primary School",30,null,30,30,29,28,30,28,null,0,0,0,null,0,0,null,0,0,0,205,0,0,205,0,205,205,0,30,175,0,0,0,205,205,null,205,0,0,205,0,8312405,null,null,0,0,0]
[8312011,2011,"P","E201001","Bishop Lonsdale Church of England Primary School and Nursery",29,null,30,30,27,32,30,31,null,0,0,0,null,0,0,null,0,0,0,209,0,0,209,0,209,209,0,29,180,0,0,0,209,209,null,209,0,0,209,0,8312011,null,null,0,0,0]
[8315201,5201,"P","E201201","Borrow Wood Primary School",42,null,33,48,61,58,62,55,null,0,0,0,null,0,0,null,0,0,0,359,0,0,359,0,359,359,0,42,317,0,0,0,359,359,null,359,0,0,359,0,8315201,null,null,0,0,0]
[8312432,2432,"P","E201501","Brackensdale ER (Enhanced Resource) Primary School",62,{"$f":"70.75-F18","v":8.75},69,68,62,65,69,66,{"$f":"400.75-399","v":1.75},0,0,0,null,0,0,null,0,0,0,471.5,0,0,471.5,0,471.5,471.50000000000006,0,70.75,399,0,0,0,469.75,469.75,null,469.75,0,0,469.75,-1.75,8312432,null,null,0,0,0]
[8312018,2018,"P",null,"Breadsall Hill Top Primary School",42,null,56,67,51,51,55,57,null,0,0,0,null,0,0,null,0,0,0,379,0,0,379,0,379,379,0,42,337,0,0,0,379,379,null,379,0,0,379,0,8312018,null,null,0,0,0]
[8312512,2512,"P","E201801","Brookfield Primary School",30,null,30,31,30,30,30,32,null,0,0,0,null,0,0,null,0,0,0,213,0,0,213,0,213,213,0,30,183,0,0,0,213,213,null,213,0,0,213,0,8312512,null,null,0,0,0]
[8312456,2456,"P","E201901","Carlyle Infant and Nursery School",59,null,58,62,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,179,0,0,179,0,179,179,0,59,120,0,0,0,179,179,null,179,0,0,179,0,8312456,null,null,0,0,0]
[8312449,2449,"P","E202001","Cavendish Close Infant School",88,null,87,83,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,258,0,0,258,0,258,258,0,88,170,0,0,0,258,258,null,258,0,0,258,0,8312449,null,null,0,0,0]
[8312019,2019,"P",null,"Cavendish Close Junior School",0,null,0,0,81,74,83,88,null,0,0,0,null,0,0,null,0,0,0,326,0,0,326,0,326,326,0,0,326,0,0,0,326,326,null,326,0,0,326,0,8312019,null,null,0,0,0]
[8311006,1006,"N","E100301","Central Community Nursery School",0,null,0,0,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,8311006,null,null,0,0,0]
[8312467,2467,"P","E202201","Chaddesden Park Primary School",45,null,57,41,38,48,60,59,null,0,0,0,null,0,0,null,0,0,0,348,0,0,348,0,348,348,0,45,303,0,0,0,348,348,null,348,0,0,348,0,8312467,null,null,0,0,0]
[8315402,5402,"S",null,"Chellaston Academy",0,null,0,0,0,0,0,0,null,302,278,273,15.75,276,265,4.6666666666666599,174,163,0,0,868.75,545.66666666666663,1414.4166666666667,337,1751.4166666666667,1414.4166666666665,-337.00000000000023,0,0,868.75,545.66666666666663,337,1414.4166666666665,1751.4166666666665,null,0,1414.4166666666665,337,1751.4166666666665,0,8315402,null,null,302,278,834.41666666666663]
[8312455,2455,"P","E202401","Chellaston Infant School",116,null,120,120,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,356,0,0,356,0,356,356,0,116,240,0,0,0,356,356,null,356,0,0,356,0,8312455,null,null,0,0,0]
[8315203,5203,"P","E202501","Chellaston Junior School",0,null,0,0,128,127,128,129,null,0,0,0,null,0,0,null,0,0,0,512,0,0,512,0,512,512,0,0,512,0,0,0,512,512,null,512,0,0,512,0,8315203,null,null,0,0,0]
[8312451,2451,"P","E202601","Cherry Tree Hill Primary School",71,null,84,89,83,78,89,69,null,0,0,0,null,0,0,null,0,0,0,563,0,0,563,0,563,563,0,71,492,0,0,0,563,563,null,563,0,0,563,0,8312451,null,null,0,0,0]
[8314008,4008,"S",null,"City of Derby Academy",0,null,0,0,0,0,0,0,null,173,208,190,null,181,159,null,0,0,0,0,571,340,911,0,911,911,0,0,0,571,340,0,911,911,null,0,911,0,911,0,8314008,null,null,173,208,530]
[8312023,2023,"P",null,"Cottons Farm Primary School",13,null,18,14,12,20,13,19,null,0,0,0,null,0,0,null,0,0,0,109,0,0,109,0,109,109,0,13,96,0,0,0,109,109,null,109,0,0,109,0,8312023,null,null,0,0,0]
[8314007,4007,"S",null,"da Vinci Academy",0,null,0,0,0,0,0,0,null,124,107,133,null,123,93,null,0,0,0,0,364,216,580,0,580,580,0,0,0,364,216,0,580,580,null,0,580,0,580,0,8314007,null,null,124,107,349]
[8312409,2409,"P","E202801","Dale Community Primary School",72,null,75,78,82,82,81,80,null,0,0,0,null,0,0,null,0,0,0,550,0,0,550,0,550,550,0,72,478,0,0,0,550,550,null,550,0,0,550,0,8312409,null,null,0,0,0]
[8314004,4004,"S",null,"Derby Cathedral School",0,null,0,0,0,0,0,0,null,166,0,0,113.1666658,0,0,null,0,0,0,0,{"$f":"SUM(O34:R34)","v":279.16666580000003},{"$f":"SUM(S34:U34)","v":0},279.16666580000003,{"$f":"SUM(V34:X34)","v":0},{"$f":"SUM(AB34:AC34)","v":279.16666580000003},279.16666666666669,{"$f":"AE34-AD34","v":8.6666665310985991E-7},0,0,279.16666580000003,0,0,279.16666580000003,{"$f":"AL34+AK34","v":279.16666580000003},null,0,{"$f":"AI34+AJ34","v":279.16666580000003},{"$f":"AK34","v":0},{"$f":"SUM(AO34:AQ34)","v":279.16666580000003},0,8314004,null,null,{"$f":"AP34","v":279.16666580000003},{"$f":"P34","v":0},113.1666658]
[8314003,4003,"S",null,"Derby Manufacturing UTC",0,null,0,0,0,0,0,0,null,0,0,0,null,86,79,null,42,39,0,0,0,165,165,81,246,165,-81,0,0,0,165,81,165,246,null,0,165,81,246,0,8314003,null,null,{"$f":"O35","v":0},0,165]
[8314178,4178,"S","E300401","Derby Moor Community Sports College",0,null,0,0,0,0,0,0,null,264,265,263,null,254,249,null,106,100,0,0,792,503,1295,206,1501,1295,-206,0,0,{"$f":"SUM(O36:R36)","v":792},503,206,1295,1501,null,0,1295,206,1501,0,8314178,null,null,264,265,766]
[8311105,1105,"AP",null,"Derby Pride Academy",0,null,0,0,0,0,0,0,null,0,3,6,null,4,4,null,0,0,0,0,9,8,17,0,17,0,-17,0,0,9,8,0,17,17,null,0,17,0,17,0,8311105,null,null,0,3,14]
[8312016,2016,"P",null,"Derwent Primary School",30,null,38,44,27,31,30,42,null,0,0,0,null,0,0,null,0,0,0,242,0,0,242,0,242,242,0,30,212,0,0,0,242,242,null,242,0,0,242,0,8312016,null,null,0,0,0]
[8312013,2013,"P","E203001","Firs Estate Primary School",39,null,53,61,46,56,57,56,null,0,0,0,null,0,0,null,0,0,0,368,0,0,368,0,368,368,0,39,329,0,0,0,368,368,null,368,0,0,368,0,8312013,null,null,0,0,0]
[8312457,2457,"P","E203101","Gayton Junior School",0,null,0,0,93,92,92,93,null,0,0,0,null,0,0,null,0,0,0,370,0,0,370,0,370,370,0,0,370,0,0,0,370,370,null,370,0,0,370,0,8312457,null,null,0,0,0]
[8312010,2010,"P",null,"Grampian Primary Academy",30,null,31,30,28,30,30,30,null,0,0,0,null,0,0,null,0,0,0,209,0,0,209,0,209,209,0,30,179,0,0,0,209,209,null,209,0,0,209,0,8312010,null,null,0,0,0]
[8312002,2002,"P","E203301","Griffe Field Primary School",61,null,60,61,60,60,63,61,null,0,0,0,null,0,0,null,0,0,0,426,0,0,426,0,426,426,0,61,365,0,0,0,426,426,null,426,0,0,426,0,8312002,null,null,0,0,0]
[8319998,9998,"P",null,"Hackwood Primary School",null,17.399999999999999,0,0,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,17.399999999999999,0,0,17.399999999999999,0,17.399999999999999,17.399999999999999,0,17.399999999999999,0,0,0,0,17.399999999999999,17.399999999999999,null,17.399999999999999,0,0,17.399999999999999,0,8319998,null,null,0,0,0]
[8313544,3544,"P","E203401","Hardwick Primary School",60,null,60,60,89,90,90,90,null,0,0,0,null,0,0,null,0,0,0,539,0,0,539,0,539,539,0,60,479,0,0,0,539,539,null,539,0,0,539,0,8313544,null,null,0,0,0]
[8311008,1008,"N","E100401","Harrington Nursery School",0,null,0,0,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,8311008,null,null,0,0,0]
[8312006,2006,"P","E203501","Homefields Primary School",45,null,46,45,44,46,45,45,null,0,0,0,null,0,0,null,0,0,0,316,0,0,316,0,316,316,0,45,271,0,0,0,316,316,null,316,0,0,316,0,8312006,null,null,0,0,0]
[8317026,7026,"SP","E400101","Ivy House School",5,null,6,2,8,6,8,8,null,5,5,4,null,6,6,null,3,3,5,43,14,12,69,11,80,0,-80,5,38,14,12,11,69,80,null,43,26,11,80,0,8317026,null,null,5,5,16]
[8317029,7029,"SP",3014104,"Kingsmead School",0,null,0,0,0,0,0,0,null,5,9,16,null,12,26,null,0,0,0,0,30,38,68,0,68,0,-68,0,0,30,38,0,68,68,null,0,68,0,68,0,8317029,null,null,5,9,54]
[8312434,2434,"P","E203601","Lakeside Community Primary School",85,null,89,87,86,89,90,70,null,0,0,0,null,0,0,null,0,0,0,596,0,0,596,0,596,596,0,85,511,0,0,0,596,596,null,596,0,0,596,0,8312434,null,null,0,0,0]
[8312009,2009,"P",null,"Landau Forte Academy Moorhead",40,null,28,46,39,35,38,35,null,0,0,0,null,0,0,null,0,0,0,261,0,0,261,0,261,261,0,40,221,0,0,0,261,261,null,261,0,0,261,0,8312009,null,null,0,0,0]
[8316905,6905,"S",null,"Landau Forte College",0,null,0,0,0,0,0,0,null,178,170,171,null,167,161,null,138,118,0,0,519,328,847,256,1103,847,-256,0,0,519,328,256,847,1103,null,0,847,256,1103,0,8316905,null,null,178,170,499]
[8312522,2522,"P","E203701","Lawn Primary School",61,null,60,62,61,64,63,62,null,0,0,0,null,0,0,null,0,0,0,433,0,0,433,0,433,433,0,61,372,0,0,0,433,433,null,433,0,0,433,0,8312522,null,null,0,0,0]
[8314006,4006,"S",null,"Lees Brook Community School",0,null,0,0,0,0,0,0,null,225,210,215,null,208,210,null,38,23,13,0,650,418,1068,74,1142,1068,-74,0,0,650,418,74,1068,1142,null,0,1068,74,1142,0,8314006,null,null,225,210,633]
[8314182,4182,"S","E300601","Littleover Community School",0,null,0,0,0,0,0,0,null,295,296,294,null,290,296,null,164,177,0,0,885,586,1471,341,1812,1471,-341,0,0,885,586,341,1471,1812,null,0,1471,341,1812,0,8314182,null,null,295,296,880]
[8311005,1005,"N","E100501","Lord Street Nursery School",0,null,0,0,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,8311005,null,null,0,0,0]
[8312436,2436,"P","E203801","Markeaton Primary School",60,null,59,60,60,60,59,45,null,0,0,0,null,0,0,null,0,0,0,403,0,0,403,0,403,403,0,60,343,0,0,0,403,403,null,403,0,0,403,0,8312436,null,null,0,0,0]
[8312452,2452,"P","E203901","Meadow Farm Community Primary School",25,null,18,26,27,23,27,29,null,0,0,0,null,0,0,null,0,0,0,175,0,0,175,0,175,175,0,25,150,0,0,0,175,175,null,175,0,0,175,0,8312452,null,null,0,0,0]
[8314001,4001,"S",null,"Merrill Academy",0,null,0,0,0,0,0,0,null,176,185,137,null,136,122,null,9,0,0,0,498,258,756,9,765,756,-9,0,0,498,258,9,756,765,null,0,756,9,765,0,8314001,null,null,176,185,395]
[8312627,2627,"P","E204001","Mickleover Primary School",60,null,61,61,59,60,60,58,null,0,0,0,null,0,0,null,0,0,0,419,0,0,419,0,419,419,0,60,359,0,0,0,419,419,null,419,0,0,419,0,8312627,null,null,0,0,0]
[8315406,5406,"S","E300801","Murray Park Community School",0,null,0,0,0,0,0,0,null,200,204,178,null,181,143,null,0,0,0,0,582,324,906,0,906,906,0,0,0,582,324,0,906,906,null,0,906,0,906,0,8315406,null,null,200,204,502]
[8311104,1104,"SP",3014103,"Newton's Walk",0,null,0,1,1,3,9,10,null,0,0,0,null,0,0,null,0,0,0,24,0,0,24,0,24,0,-24,0,24,0,0,0,24,24,null,24,0,0,24,0,8311104,null,null,0,0,0]
[8314005,4005,"S",null,"Noel-Baker Academy",0,null,0,0,0,0,0,0,null,209,228,233,null,225,197,null,0,21,0,0,670,422,1092,21,1113,1092,-21,0,0,670,422,21,1092,1113,null,0,1092,21,1113,0,8314005,null,null,209,228,655]
[8312473,2473,"P","E204701","Oakwood Infant and Nursery School",90,null,89,90,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,269,0,0,269,0,269,269,0,90,179,0,0,0,269,269,null,269,0,0,269,0,8312473,null,null,0,0,0]
[8312471,2471,"P","E204801","Oakwood Junior School",0,null,0,0,89,87,87,82,null,0,0,0,null,0,0,null,0,0,0,345,0,0,345,0,345,345,0,0,345,0,0,0,345,345,null,345,0,0,345,0,8312471,null,null,0,0,0]
[8312420,2420,"P","E204201","Osmaston Primary School",73,null,84,90,86,89,89,85,null,0,0,0,null,0,0,null,0,0,0,596,0,0,596,0,596,596,0,73,523,0,0,0,596,596,null,596,0,0,596,0,8312420,null,null,0,0,0]
[8312003,2003,"P","E204901","Parkview Primary School",30,null,31,30,29,30,30,30,null,0,0,0,null,0,0,null,0,0,0,210,0,0,210,0,210,210,0,30,180,0,0,0,210,210,null,210,0,0,210,0,8312003,null,null,0,0,0]
[8312017,2017,"P",null,"Pear Tree Community Junior School",0,null,0,0,86,88,88,87,null,0,0,0,null,0,0,null,0,0,0,349,0,0,349,0,349,349,0,0,349,0,0,0,349,349,null,349,0,0,349,0,8312017,null,null,0,0,0]
[8312424,2424,"P","E205101","Pear Tree Infant School",80,null,87,87,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,{"$f":"SUM(F68:N68)","v":254},0,0,{"$f":"SUM(F68:U68)","v":254},0,254,254,0,{"$f":"F68+G68","v":80},174,0,{"$f":"SUM(S68:U68)","v":0},{"$f":"SUM(V68:X68)","v":0},{"$f":"SUM(AG68:AJ68)","v":254},254,null,254,0,0,254,{"$f":"AR68-AD68","v":0},{"$f":"A68","v":8312424},null,null,0,0,{"$f":"SUM(Q68:U68)","v":0}]
[8312439,2439,"P","E205201","Portway Infant School",67,null,85,89,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,241,0,0,241,0,241,241,0,67,{"$f":"SUM(H69:M69)","v":174},0,0,0,241,241,null,{"$f":"AG69+AH69","v":241},0,0,241,0,8312439,null,null,0,0,0]
[8312440,2440,"P","E205301","Portway Junior School",0,null,0,0,88,88,89,90,null,0,0,0,null,0,0,null,0,0,0,355,0,0,355,0,355,355,{"$f":"AE70-AD70","v":0},0,355,0,0,0,355,{"$f":"AL70+AK70","v":355},null,355,{"$f":"AI70+AJ70","v":0},{"$f":"AK70","v":0},{"$f":"SUM(AO70:AQ70)","v":355},0,8312440,null,null,0,0,0]
[8312462,2462,"P","E205401","Ravensdale Infant and Nursery School",87,null,82,90,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,259,{"$f":"SUM(O71:R71)","v":0},{"$f":"SUM(S71:U71)","v":0},259,{"$f":"SUM(V71:X71)","v":0},{"$f":"SUM(AB71:AC71)","v":259},259,0,87,172,0,0,0,259,259,null,259,0,0,259,0,8312462,null,null,0,0,0]
[8312463,2463,"P","E205501","Ravensdale Junior School",0,null,0,0,89,82,87,90,null,0,0,0,null,0,0,null,0,0,0,348,0,0,348,0,348,348,0,0,348,0,0,0,348,348,null,348,0,0,348,0,8312463,null,null,0,0,0]
[8312505,2505,"P","E205601","Redwood Primary School",56,null,79,108,85,86,86,86,null,0,0,0,null,0,0,null,0,0,0,586,0,0,586,0,586,586,0,56,530,0,0,0,586,586,null,586,0,0,586,0,8312505,null,null,0,0,0]
[8312020,2020,"P",null,"Reigate Park Primary School",40,null,48,60,52,51,50,45,null,0,0,0,null,0,0,null,0,0,0,346,0,0,346,0,346,346,0,40,306,0,0,0,346,346,null,346,0,0,346,0,8312020,null,null,0,0,0]
[8312458,2458,"P","E205901","Ridgeway Infant School",87,-1,90,90,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,266,0,0,266,0,266,266,0,86,180,0,0,0,266,266,null,266,0,0,266,0,8312458,null,null,0,0,0]
[8312001,2001,"P","E206001","Roe Farm Primary School",54,null,59,60,61,56,57,61,null,0,0,0,null,0,0,null,0,0,0,408,0,0,408,0,408,408,0,54,354,0,0,0,408,408,null,408,0,0,408,0,8312001,null,null,0,0,0]
[8312429,2429,"P","E206101","Rosehill Infant and Nursery School",47,null,49,50,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,146,0,0,146,0,146,146,0,47,99,0,0,0,146,146,null,146,0,0,146,0,8312429,null,null,0,0,0]
[8314607,4607,"S",null,"Saint Benedict, A Catholic Voluntary Academy",0,null,0,0,0,0,0,0,null,244,242,241,null,227,227,null,87,70,0,0,727,454,1181,157,1338,1181,-157,0,0,727,454,157,1181,1338,null,0,1181,157,1338,0,8314607,null,null,244,242,695]
[8312444,2444,"P","E206201","Shelton Infant School",66,null,71,71,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,208,0,0,208,0,208,208,0,66,142,0,0,0,208,208,null,208,0,0,208,0,8312444,null,null,0,0,0]
[8315209,5209,"P","E206301","Shelton Junior School",0,null,0,0,64,68,65,64,null,0,0,0,null,0,0,null,0,0,0,261,0,0,261,0,261,261,0,0,261,0,0,0,261,261,null,261,0,0,261,0,8315209,null,null,0,0,0]
[8312469,2469,"P","E206401","Silverhill Primary School",60,null,59,61,59,60,59,59,null,0,0,0,null,0,0,null,0,0,0,417,0,0,417,0,417,417,0,60,357,0,0,0,417,417,null,417,0,0,417,0,8312469,null,null,0,0,0]
[8312466,2466,"P","E206601","Springfield Primary School",49,null,47,49,44,36,36,35,null,0,0,0,null,0,0,null,0,0,0,296,0,0,296,0,296,296,0,49,247,0,0,0,296,296,null,296,0,0,296,0,8312466,null,null,0,0,0]
[8313543,3543,"P","E206701","St Alban's Catholic Primary School",42,null,45,43,42,44,46,45,null,0,0,0,null,0,0,null,0,0,0,307,0,0,307,0,307,307,0,42,265,0,0,0,307,307,null,307,0,0,307,0,8313543,null,null,0,0,0]
[8317027,7027,"SP","E400201","St Andrew's School",0,null,0,0,0,0,0,0,null,17,9,16,null,10,12,null,11,12,10,0,42,22,64,33,97,0,-97,0,0,42,22,33,64,97,null,0,64,33,97,0,8317027,null,null,17,9,38]
[8313158,3158,"P","E206801","St Chad's Church of England (VC) Nursery and Infant School",40,null,40,40,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,120,0,0,120,0,120,120,0,40,80,0,0,0,120,120,null,120,0,0,120,0,8313158,null,null,0,0,0]
[8317025,7025,"SP","E400301","St Clare's School",0,null,0,0,0,0,0,0,null,28,26,26,null,28,18,null,0,0,0,0,80,46,126,0,126,0,-126,0,0,80,46,0,126,126,null,0,126,0,126,0,8317025,null,null,28,26,72]
[8313531,3531,"P","E206901","St George's Catholic Voluntary Academy",45,null,49,47,48,50,50,49,null,0,0,0,null,0,0,null,0,0,0,338,0,0,338,0,338,338,0,45,293,0,0,0,338,338,null,338,0,0,338,0,8313531,null,null,0,0,0]
[8317024,7024,"SP","E400401","St Giles' School",10,null,9,15,19,29,16,19,null,0,0,0,null,0,0,null,0,0,0,117,0,0,117,0,117,0,-117,10,107,0,0,0,117,117,null,117,0,0,117,0,8317024,null,null,0,0,0]
[8313526,3526,"P","E207001","St James' Church of England Aided Infant School",26,null,28,30,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,84,0,0,84,0,84,84,0,26,58,0,0,0,84,84,null,84,0,0,84,0,8313526,null,null,0,0,0]
[8313535,3535,"P","E207101","St James' Church of England Aided Junior School",0,null,0,0,75,72,76,73,null,0,0,0,null,0,0,null,0,0,0,296,0,0,296,0,296,296,0,0,296,0,0,0,296,296,null,296,0,0,296,0,8313535,null,null,0,0,0]
[8312008,2008,"P","E207201","St John Fisher, a Catholic Voluntary Academy",29,null,30,30,35,35,34,35,null,0,0,0,null,0,0,null,0,0,0,228,0,0,228,0,228,228,0,29,199,0,0,0,228,228,null,228,0,0,228,0,8312008,null,null,0,0,0]
[8313542,3542,"P","E207301","St Joseph's Catholic Primary School",56,null,57,52,53,53,56,52,null,0,0,0,null,0,0,null,0,0,0,379,0,0,379,0,379,379,0,56,323,0,0,0,379,379,null,379,0,0,379,0,8313542,null,null,0,0,0]
[8317021,7021,"SP","E400501","St Martins School",0,null,0,0,0,0,0,0,null,26,26,28,null,34,24,null,20,19,3,0,80,58,138,42,180,0,-180,0,0,80,58,42,138,180,null,0,138,42,180,0,8317021,null,null,26,26,86]
[8313528,3528,"P","E207401","St Mary's Catholic Primary School and Nursery",34,null,50,46,50,44,50,52,null,0,0,0,null,0,0,null,0,0,0,326,0,0,326,0,326,326,0,34,292,0,0,0,326,326,null,326,0,0,326,0,8313528,null,null,0,0,0]
[8313534,3534,"P","E207501","St Peter's Church of England Aided Junior School",0,null,0,0,59,63,64,63,null,0,0,0,null,0,0,null,0,0,0,249,0,0,249,0,249,249,0,0,249,0,0,0,249,249,null,249,0,0,249,0,8313534,null,null,0,0,0]
[8313532,3532,"P","E207601","St Werburgh's Church of England VA Primary School",46,null,45,45,45,45,45,45,null,0,0,0,null,0,0,null,0,0,0,316,0,0,316,0,316,316,0,46,270,0,0,0,316,316,null,316,0,0,316,0,8313532,null,null,0,0,0]
[8311010,1010,"N","E100601","Stonehill Nursery School",0,null,0,0,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,8311010,null,null,0,0,0]
[8314177,4177,"All","E300101","The Bemrose School",42,null,39,59,44,40,28,44,null,178,153,160,null,131,138,null,29,18,0,296,491,269,1056,47,1103,1056,-47,42,254,491,269,47,1056,1103,null,296,760,47,1103,0,8314177,null,null,178,153,429]
[8311103,1103,"SP",3014104,"The Kingsmead School",0,null,0,0,0,0,0,0,null,0,9,17,null,26,40,null,0,0,0,0,26,66,92,0,92,0,-92,0,0,26,66,0,92,92,null,0,92,0,92,0,8311103,null,null,{"$f":"O99","v":0},9,83]
[8313546,3546,"P","E204501","Village Primary School",90,null,84,88,90,89,91,90,null,0,0,0,null,0,0,null,0,0,0,622,0,0,622,0,622,622,0,90,532,{"$f":"SUM(O100:R100)","v":0},0,0,622,622,null,622,0,0,622,0,8313546,null,null,0,0,0]
[8311009,1009,"N","E100701","Walbrook Nursery School",0,null,0,0,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,8311009,null,null,0,0,0]
[8313530,3530,"P","E207801","Walter Evans Church of England Aided Primary School",54,null,53,60,62,58,41,43,null,0,0,0,null,0,0,null,0,0,0,371,0,0,371,0,371,371,0,54,317,0,0,0,371,371,null,371,0,0,371,0,8313530,null,null,0,0,0]
[8315412,5412,"S",null,"West Park School",0,null,0,0,0,0,0,0,null,297,266,262,null,252,249,null,0,0,0,0,825,501,1326,0,1326,1326,0,0,0,825,501,0,1326,1326,null,0,1326,0,1326,0,8315412,null,null,297,266,763]
[8311015,1015,"N","E100801","Whitecross Nursery School",0,null,0,0,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,8311015,null,null,0,0,0]
[8312459,2459,"P","E207901","Wren Park Primary School",57,null,55,60,54,54,56,55,null,0,0,0,null,0,0,null,0,0,0,391,0,0,391,0,391,391,0,57,334,0,0,0,391,391,null,391,0,0,391,0,8312459,null,null,0,0,0]
[8312007,2007,"P",null,"Wyndham Primary Academy",61,null,87,58,60,60,58,60,null,0,0,0,null,0,0,null,0,0,0,444,0,0,444,0,444,444,0,61,383,0,0,0,444,444,null,444,0,0,444,0,8312007,null,null,0,0,0]
[8314000,4000,"P",null,"Zaytouna Primary School",30,null,29,40,47,36,43,43,null,0,0,0,null,0,0,null,0,0,0,268,0,0,268,0,268,268,0,30,238,0,0,0,268,268,null,268,0,0,268,0,8314000,null,null,0,0,0]
[null,null,null,null,"total",{"$f":"SUM(F4:F107)","v":3226},25.15,3393,3557,3406,3436,3453,{"$f":"SUM(M4:M107)","v":3394},21.5833333,3336,3121,3085,128.9166658,3070,2943,4.6666666666666599,932,897,31,23911.733333299999,9670.9166657999995,6017.6666666666661,39600.316665766666,1860,41460.316665766666,38885.316666666666,-2574.9999991000004,3251.15,20639,9670.9166657999995,6017.6666666666661,1860,39578.733332466669,41438.733332466669,null,{"$f":"SUM(AO4:AO107)","v":23890.15},{"$f":"SUM(AP4:AP107)","v":15688.583332466667},{"$f":"SUM(AQ4:AQ107)","v":1860},{"$f":"SUM(AR4:AR107)","v":41438.733332466669},{"$f":"SUM(AS4:AS107)","v":-21.583333299999993},null,null,null,{"$f":"SUM(AW4:AW107)","v":3449.1666657999999},{"$f":"SUM(AX4:AX107)","v":3121},{"$f":"SUM(AY4:AY107)","v":9231.5833324666673}]
[]
[null,"Includes \"current\" and \"main\" registered pupils only",null,null,null,"no. of"]
[null,null,null,null,null,{"$f":"F3","v":"R"},"EFA adjusted R",1,2,3,4,5,{"$f":"M3","v":6},"EFA Adjusted Yr 1-6",7,8,9,"EFA Adjustment KS3",{"$f":"S3","v":10},{"$f":"T3","v":11},"EFA Adjustment KS4",{"$f":"V3","v":12},{"$f":"W3","v":13},{"$f":"X3","v":14},{"$f":"Y2","v":"total\nR-yr6"},"total\nKS3","total\nKS4","total\npre 16","total\npost 16","total\nall pupils",null,null,"R","Yr 1-4","KS3","KS4","Post 16","ALL Pre 16","ALL"]
[null,"N",null,null,"Nursery",{"$f":"SUMIF($C:$C,$B112,F:F)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C:$C,$B112,V:V)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF($C:$C,$B112,AG:AG)","v":0},0,0,0,0,0,0,null,{"$f":"AG112+AH112","v":0},{"$f":"AI112+AJ112","v":0},{"$f":"AK112","v":0},{"$f":"SUM(AO112:AQ112)","v":0},{"$f":"AR112-AD112","v":0}]
[null,"All",null,null,"All through",42,0,39,59,44,40,28,44,0,178,153,160,0,131,138,0,29,18,0,296,491,269,1056,47,1103,null,null,42,254,491,269,47,1056,1103,null,{"$f":"AG113+AH113","v":296},760,47,1103,0]
[null,"P",null,null,"Primary",3169,25.15,3339,3480,3334,3358,3392,3313,21.5833333,0,0,0,0,0,0,0,0,0,0,23431.733333299999,0,0,23431.733333299999,0,23431.733333299999,null,null,3194.15,20216,0,0,0,23410.15,23410.15,null,23410.15,0,0,23410.15,-21.583333299997321]
[null,"S",null,null,"Secondary",0,0,0,0,0,0,0,0,0,3077,2881,2812,128.9166658,2819,2675,4.6666666666666599,869,845,13,0,8898.9166657999995,5498.6666666666661,14397.583332466667,1727,16124.583332466667,null,null,0,0,8898.9166657999995,5498.6666666666661,1727,14397.583332466667,16124.583332466667,null,0,14397.583332466666,1727,16124.583332466666,0]
[null,"SP",null,null,"Special",15,0,15,18,28,38,33,37,0,81,84,107,0,116,126,0,34,34,18,184,272,242,698,86,784,null,null,15,169,272,242,86,698,784,null,184,514,86,784,0]
[null,"AP",null,null,"PRU",0,0,0,0,0,0,0,0,0,0,3,6,0,4,4,0,0,0,0,0,9,8,17,0,17,null,null,0,0,9,8,0,17,17,null,0,17,0,17,0]
[null,null,null,null,null,{"$f":"SUM(F112:F117)","v":3226},25.15,3393,3557,3406,3436,3453,{"$f":"SUM(M112:M117)","v":3394},{"$f":"SUM(N112:N117)","v":21.5833333},3336,3121,3085,128.9166658,3070,2943,4.6666666666666599,932,897,31,23911.733333299999,9670.9166657999995,6017.6666666666661,39600.316665766666,1860,41460.316665766666,null,null,3251.15,20639,9670.9166657999995,6017.6666666666661,1860,39578.733332466669,41438.733332466669,null,23890.15,15688.583332466666,1860,41438.733332466669,-21.583333299997321]
[]
[null,null,null,null,"Less Nursery Reception",{"$f":"F112","v":0},{"$f":"G112","v":0},{"$f":"H112","v":0},0,0,0,0,{"$f":"M112","v":0},{"$f":"N112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"AG112","v":0},{"$f":"AH112","v":0},0,0,0,0,0,null,{"$f":"AG120+AH120","v":0},{"$f":"AI120+AJ120","v":0},{"$f":"AK120","v":0},{"$f":"SUM(AO120:AQ120)","v":0},{"$f":"AR120-AD120","v":0}]
[null,null,null,null,"Less Special",{"$f":"F116","v":15},{"$f":"G116","v":0},{"$f":"H116","v":15},18,28,38,33,{"$f":"M116","v":37},{"$f":"N116","v":0},81,84,107,0,116,126,0,34,34,18,184,272,242,698,86,784,null,null,{"$f":"AG116","v":15},{"$f":"AH116","v":169},272,242,86,698,784,null,{"$f":"AG121+AH121","v":184},{"$f":"AI121+AJ121","v":514},{"$f":"AK121","v":86},{"$f":"SUM(AO121:AQ121)","v":784},{"$f":"AR121-AD121","v":0}]
[null,null,null,null,"Less PRU",{"$f":"F117","v":0},{"$f":"G117","v":0},0,0,0,0,0,{"$f":"M117","v":0},{"$f":"N117","v":0},0,3,6,0,4,4,0,0,0,0,0,9,8,17,0,17,null,null,{"$f":"AG117","v":0},0,9,8,0,17,17,null,0,{"$f":"AI122+AJ122","v":17},{"$f":"AK122","v":0},{"$f":"SUM(AO122:AQ122)","v":17},{"$f":"AR122-AD122","v":0}]
[]
[null,null,null,null,"Schools Block",{"$f":"F118-F120-F121-F122","v":3211},{"$f":"G118-G120-G121-G122","v":25.15},{"$f":"H118-H120-H121-H122","v":3378},3539,3378,3398,3420,{"$f":"M118-M120-M121-M122","v":3357},{"$f":"N118-N120-N121-N122","v":21.5833333},3255,3034,2972,128.9166658,2950,2813,4.6666666666666599,898,863,13,23727.733333299999,9389.9166657999995,5767.6666666666661,38885.316665766666,1774,40659.316665766666,null,null,{"$f":"AG118-AG120-AG121-AG122","v":3236.15},{"$f":"AH118-AH120-AH121-AH122","v":20470},9389.9166657999995,5767.6666666666661,1774,38863.733332466669,40637.733332466669,null,23706.15,15157.583332466666,1774,40637.733332466669,-21.583333299997321]
[]
[null,null,null,null,"Less Derby Pride Academy?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB37","v":17}]
[]
[null,null,null,null,"Schools Block",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB124-AB126","v":38868.316665766666}]

{"sheet":"AWPU","index":12,"n_rows":329,"n_cols":25,"rows_kept":329,"cut":false,"hidden":true,"merged":[[1,13,1,14],[2,13,2,14],[3,13,3,14]]}
["Amount per Primary Pupil","% Change",{"$f":"2747*B2","v":2735.8059749999998},{"$f":"2662.37","v":2662.37},null,"AWPU Adjustment figure",null,"NOR"]
["Amount per secondary pupil £",0.99592499999999995,null,null,null,561.59001683476743,"Primary",{"$f":"+M80+J100","v":23727.733333299999}]
["Amount per KS3 pupil £",null,null,{"$f":"3863*B2","v":3847.2582749999997},{"$f":"3744.37","v":3744.37},411.82718943384094,"Secondary",{"$f":"+K100+L100+M98","v":15157.583332466667}]
["Amount per KS4 pupil £",null,null,null,{"$f":"4386*B2","v":4368.1270500000001},{"$f":"4251.3701","v":4251.3701000000001}]
["Per pupil (all prim & sec pupils)"]
["School","DfE No","Primary pupils R to Yr6","KS3 pupils","KS4 pupils","Total NOR","Higher Needs Primary pupils R to Yr6","Higher Needs KS3 pupils","Higher Needs KS4 pupils","Net Primary pupils R to Yr6","Net KS3 pupils","Net KS4 pupils","Net NOR","1) Basic Entitlement - Age Weighted Pupil Funding (AWPU) £",null,"2018/19 AWPU","Change",null,null,null,"APT Lookup"]
["Akaal Primary School",2014,156.83333329999999,0,0,{"$f":"SUM(C7:E7)","v":156.83333329999999},0,0,0,{"$f":"C7-G7","v":156.83333329999999},{"$f":"D7-H7","v":0},0,{"$f":"SUM(J7:L7)","v":156.83333329999999},{"$f":"SUM(J7*$C$1)+SUM(K7*$D$3)+SUM(L7*$E$4)","v":429065.57032130641},null,314492.45624999999,{"$f":"N7-P7","v":114573.11407130642},null,null,{"$f":"M7","v":156.83333329999999},156.83333333333331,{"$f":"U7-T7","v":3.3333321880490985E-8},null,null,8312014]
["Allenton Community Primary School",2012,399,0,0,{"$f":"SUM(C8:E8)","v":399},0,0,0,399,0,0,{"$f":"SUM(J8:L8)","v":399},{"$f":"SUM(J8*$C$1)+SUM(K8*$D$3)+SUM(L8*$E$4)","v":1091586.584025},null,1022350.08,{"$f":"N8-P8","v":69236.504025000031},null,null,{"$f":"M8","v":399},399,{"$f":"U8-T8","v":0},null,null,8312012]
["Alvaston Infant and Nursery School",2443,267,0,0,{"$f":"SUM(C9:E9)","v":267},0,0,0,267,0,0,{"$f":"SUM(J9:L9)","v":267},{"$f":"SUM(J9*$C$1)+SUM(K9*$D$3)+SUM(L9*$E$4)","v":730460.19532499998},null,708190.41999999993,{"$f":"N9-P9","v":22269.775325000053},null,null,{"$f":"M9","v":267},267,0,null,null,8312443]
["Alvaston Junior School",2442,342,0,0,342,null,0,0,342,0,0,342,935645.64344999997,null,950466.09,-14820.446549999993,null,null,342,342,0,null,null,8312442]
["Arboretum Primary School",2629,525,0,0,525,null,0,0,525,0,0,525,1436298.1368749999,null,1400406.6199999999,35891.516874999972,null,null,525,525,0,null,null,8312629]
["Ash Croft Primary School",2509,210,0,0,210,0,0,0,210,0,0,210,574519.25474999996,null,620332.21,-45812.955249999999,null,null,210,210,0,null,null,8312509]
["Ashgate Primary School",2005,326,0,0,326,0,0,0,326,0,0,326,891872.74784999993,null,865270.25,26602.497849999927,null,null,326,326,0,null,null,8312005]
["Asterdale Primary School",2464,200,0,0,200,0,0,0,200,0,0,200,547161.19499999995,null,535136.37,12024.824999999953,null,null,200,200,0,null,null,8312464]
["Beaufort Community Primary School",2004,295,0,0,295,0,0,0,295,0,0,295,807062.76262499997,null,790723.89,16338.87262499996,null,null,295,295,0,null,null,8312004]
["Becket Primary School",2405,205,0,0,205,null,0,0,205,0,0,205,560840.22487499996,null,543123.48,17716.744874999975,null,null,205,205,0,null,null,8312405]
["Bishop Lonsdale Church of England Aided Primary School",2011,209,0,0,209,0,0,0,209,0,0,209,571783.44877499994,null,553772.96,18010.488774999976,null,null,209,209,0,null,null,8312011]
["Borrow Wood Primary School",5201,359,0,0,359,0,0,0,359,0,0,359,982154.34502499993,null,1006375.86,-24221.514975000056,null,null,359,359,0,null,null,8315201]
["Wyndham Primary Academy",2007,444,0,0,444,0,0,0,444,0,0,444,1214697.8528999998,null,1179429.9099999999,35267.942899999907,null,null,444,444,0,null,null,8312007]
["Brackensdale ER (Enhanced Resource) Primary School",2432,471.5,0,0,471.5,null,0,0,471.5,0,0,471.5,1289932.5172124999,null,1240664.42,49268.097212499939,null,null,471.5,471.50000000000006,0,null,null,8312432]
["Breadsall Hill Top Primary School",2018,379,0,0,379,0,0,0,379,0,0,379,1036870.464525,null,1104883.55,-68013.085475000087,null,null,379,379,0,null,null,8312018]
["Brookfield Primary School",2512,213,0,0,213,0,0,0,213,0,0,213,582726.67267499992,null,567084.80999999994,15641.862674999982,null,null,213,213,0,null,null,8312512]
["Carlyle Infant School",2456,179,0,0,179,0,0,0,{"$f":"C23-G23","v":179},0,0,179,489709.26952499995,null,476564.23,13145.039524999971,null,null,179,179,0,null,null,8312456]
["Cavendish Close Infant School",2449,258,0,0,258,0,0,0,258,0,0,258,705837.94154999999,null,692216.2,13621.741550000035,null,null,258,258,0,null,null,8312449]
["Cavendish Close Junior Academy",2019,326,0,0,326,0,0,0,326,0,0,326,891872.74784999993,null,915855.27999999991,-23982.532149999985,null,null,326,326,0,null,null,8312019]
["Chaddesden Park Primary",2467,348,0,0,348,0,0,0,348,0,0,348,952060.47929999989,null,974427.41999999993,-22366.940700000036,null,null,348,348,0,null,null,8312467]
["Chellaston Infant School",2455,356,0,0,356,0,0,0,356,0,0,356,973946.92709999997,null,945141.35,28805.577099999995,null,null,356,356,0,null,null,8312455]
["Chellaston Junior School",5203,512,0,0,512,0,0,0,512,0,0,512,1400732.6591999999,null,1341834.48,58898.179199999897,null,null,512,512,0,null,null,8315203]
["Cherry Tree Hill Primary School",2451,563,0,0,563,0,0,0,563,0,0,563,1540258.7639249999,null,1464303.5,75955.263924999861,null,null,563,563,0,null,null,8312451]
["Dale Community Primary School",2409,550,0,0,550,0,0,0,550,0,0,550,1504693.2862499999,null,1437679.8,67013.486249999842,null,null,550,550,0,null,null,8312409]
["Derby St Chad's CE (VC) Nursery and Infant School",3158,120,0,0,120,0,0,0,120,0,0,120,328296.71699999995,null,300847.81,27448.906999999948,null,null,120,120,0,null,null,8313158]
["Derwent Primary School",2016,242,0,0,242,0,0,0,242,0,0,242,662065.04594999994,null,630981.68999999994,31083.355949999997,null,null,242,242,0,null,null,8312016]
["Firs Estate Primary School",2013,368,0,0,368,0,0,0,368,0,0,368,1006776.5987999999,null,961115.57,45661.028799999971,null,null,368,368,0,null,null,8312013]
["Gayton Community Junior School",2457,370,0,0,370,0,0,0,370,0,0,370,1012248.21075,null,971765.04999999993,40483.160750000039,null,null,370,370,0,null,null,8312457]
["Grampian Primary Academy",2010,209,0,0,209,0,0,0,209,0,0,209,571783.44877499994,null,545785.85,25997.598774999962,null,null,209,209,0,null,null,8312010]
["Griffe Field Primary School",2002,426,0,0,426,0,0,0,426,0,0,426,1165453.3453499998,null,1136831.99,28621.355349999852,null,null,426,426,0,null,null,8312002]
["Hackwood Primary School",9998,17.399999999999999,0,0,17.399999999999999,0,0,0,17.399999999999999,0,0,17.399999999999999,{"$f":"SUM(J37*$C$1)+SUM(K37*$D$3)+SUM(L37*$E$4)","v":47603.023964999993},null,1136831.99,-1089228.966035,null,null,17.399999999999999,17.399999999999999,0,null,null,8319998]
["Hardwick Primary School",3544,539,0,0,539,0,0,0,539,0,0,539,1474599.420525,null,1432355.06,42244.360524999909,null,null,539,539,0,null,null,8313544]
["Homefields Primary School",2006,316,0,0,316,0,0,0,316,0,0,316,864514.68809999991,null,806698.11,57816.578099999926,null,null,316,316,0,null,null,8312006]
["Lakeside Community Primary School",2434,596,0,0,596,null,0,0,596,0,0,596,1630540.3610999999,null,1573460.67,57079.691099999938,null,null,596,596,0,null,null,8312434]
["Lawn Primary School",2522,433,0,0,433,0,0,0,433,0,0,433,1184603.9871749999,null,1136831.99,47771.997174999909,null,null,433,433,0,null,null,8312522]
["Markeaton Primary School",2436,403,0,0,403,null,0,0,403,0,0,403,1102529.8079249999,null,1032999.5599999999,69530.247924999916,null,null,403,403,0,null,null,8312436]
["Meadow Farm Community Primary School",2452,175,0,0,175,0,0,0,175,0,0,175,478766.04562499997,null,460590.01,18176.03562499996,null,null,175,175,0,null,null,8312452]
["Mickleover Primary School",2627,419,0,0,419,0,0,0,419,0,0,419,1146302.7035249998,null,1118195.3999999999,28107.303524999879,null,null,419,419,0,null,null,8312627]
["Landau Forte Academy Moorhead",2009,261,0,0,261,0,0,0,261,0,0,261,714045.35947499995,null,681566.71999999997,32478.639474999974,null,null,261,261,0,null,null,8312009]
["Oakwood Infant and Nursery School",2473,269,0,0,269,0,0,0,269,0,0,269,735931.80727499991,null,721502.27,14429.537274999893,null,null,269,269,0,null,null,8312473]
["Oakwood Junior School",2471,345,0,0,345,0,0,0,345,0,0,345,943853.06137499993,null,929167.13,14685.931374999927,null,null,345,345,0,null,null,8312471]
["Osmaston Primary School",2420,596,0,0,596,0,0,0,596,0,0,596,1630540.3610999999,null,1570798.3,59742.061099999817,null,null,596,596,0,null,null,8312420]
["Parkview Primary School",2003,210,0,0,210,0,0,0,210,0,0,210,574519.25474999996,null,556435.32999999996,18083.924750000006,null,null,210,210,0,null,null,8312003]
["Pear Tree Community Junior School",2017,349,0,0,349,0,0,0,349,0,0,349,954796.28527499991,null,939816.61,14979.675274999929,null,null,349,349,0,null,null,8312017]
["Pear Tree Infant School",2424,254,0,0,254,0,0,0,254,0,0,254,694894.71764999989,null,689553.83,5340.8876499999315,null,null,254,254,0,null,null,8312424]
["Portway Infant School",2439,241,0,0,241,0,0,0,241,0,0,241,659329.23997499992,null,700203.30999999994,-40874.070025000023,null,null,241,241,0,null,null,8312439]
["Portway Junior School",2440,355,0,0,355,0,0,0,355,0,0,355,971211.12112499995,null,905205.79999999993,66005.321125000017,null,null,355,355,0,null,null,8312440]
["Ravensdale Infant and Nursery School",2462,259,0,0,259,0,0,0,259,0,0,259,708573.7475249999,null,681566.71999999997,27007.027524999925,null,null,259,259,0,null,null,8312462]
["Ravensdale Junior School",2463,348,0,0,348,0,0,0,348,0,0,348,952060.47929999989,null,929167.13,22893.349299999885,null,null,348,348,0,null,null,8312463]
["Redwood Primary School",2505,586,0,0,586,0,0,0,586,0,0,586,1603182.3013499998,null,1517550.9,85631.401349999942,null,null,586,586,0,null,null,8312505]
["Reigate Park Primary School",2020,346,0,0,346,null,0,0,346,0,0,346,946588.86734999996,null,870594.99,75993.877349999966,null,null,346,346,0,null,null,8312020]
["Ridgeway Infant School",2458,266,0,0,266,0,0,0,266,0,0,266,727724.38934999995,null,700203.30999999994,27521.079350000015,null,null,266,266,0,null,null,8312458]
["Roe Farm Primary School",2001,408,0,0,408,0,0,0,408,0,0,408,1116208.8377999999,null,1032999.5599999999,83209.277799999923,null,null,408,408,0,null,null,8312001]
["Rosehill Infant and Nursery School",2429,146,0,0,146,0,0,0,146,0,0,146,399427.67234999995,null,388706.01999999996,10721.652349999989,null,null,146,146,0,null,null,8312429]
["Shelton Infant School",2444,208,0,0,208,0,0,0,208,0,0,208,569047.64279999991,null,559097.69999999995,9949.9427999999607,null,null,208,208,0,null,null,8312444]
["Shelton Junior School",5209,261,0,0,261,0,0,0,261,0,0,261,714045.35947499995,null,702865.67999999993,11179.679475000012,null,null,261,261,0,null,null,8315209]
["Silverhill Primary School",2469,417,0,0,417,0,0,0,417,0,0,417,1140831.091575,null,1118195.3999999999,22635.691575000063,null,null,417,417,0,null,null,8312469]
["Cotton's Farm Primary School",2023,109,0,0,109,0,0,0,109,0,0,109,298202.85127499996,null,343445.73,-45242.878725000017,null,null,109,109,0,null,null,8312023]
["Springfield Primary School",2466,296,0,0,296,null,0,0,296,0,0,296,809798.56859999988,null,756778.6725000001,53019.89609999978,null,null,296,296,0,null,null,8312466]
["St Alban's Catholic Primary School",3543,307,0,0,307,0,0,0,307,0,0,307,839892.43432499992,null,806698.11,33194.324324999936,null,null,307,307,0,null,null,8313543]
["St George's Catholic Voluntary Academy",3531,338,0,0,338,0,0,0,338,0,0,338,924702.41954999988,null,899881.05999999994,24821.359549999936,null,null,338,338,0,null,null,8313531]
["St James' Church of England Aided Infant School",3526,84,0,0,84,0,0,0,84,0,0,84,229807.70189999999,null,218314.34,11493.361899999989,null,null,84,84,0,null,null,8313526]
["St James' Church of England Aided Junior School",3535,296,0,0,296,0,0,0,296,0,0,296,809798.56859999988,null,777412.03999999992,32386.528599999961,null,null,296,296,0,null,null,8313535]
["St John Fisher Catholic Voluntary Academy",2008,228,0,0,228,0,0,0,228,0,0,228,623763.76229999994,null,607020.36,16743.402299999958,null,null,228,228,0,null,null,8312008]
["St Joseph's Catholic Primary School, Derby",3542,379,0,0,379,0,0,0,379,0,0,379,1036870.464525,null,945141.35,91729.114524999983,null,null,379,379,0,null,null,8313542]
["St Mary's Catholic Primary School and Nursery",3528,326,0,0,326,0,0,0,326,0,0,326,891872.74784999993,null,931829.5,-39956.752150000073,null,null,326,326,{"$f":"U72-T72","v":0},null,null,8313528]
["St Peter's Church of England Aided Junior School",3534,249,0,0,{"$f":"SUM(C73:E73)","v":249},0,0,0,249,0,0,{"$f":"SUM(J73:L73)","v":249},{"$f":"SUM(J73*$C$1)+SUM(K73*$D$3)+SUM(L73*$E$4)","v":681215.687775},null,670917.24,{"$f":"N73-P73","v":10298.447775000008},null,null,{"$f":"M73","v":249},249,0,null,null,8313534]
["St Werburgh's Church of England VA Primary School",3532,316,0,0,316,0,0,0,316,0,0,316,864514.68809999991,null,830659.44,33855.248099999968,null,null,316,316,0,null,null,8313532]
["Village Primary School",3546,622,0,0,622,0,0,0,622,0,0,622,1701671.3164499998,null,1632032.8099999998,69638.506449999986,null,null,622,622,0,null,null,8313546]
["Walter Evans Church of England Aided Primary School",3530,371,0,0,371,0,0,0,371,0,0,371,1014984.0167249999,null,966440.30999999994,48543.706724999938,null,null,371,371,0,null,null,8313530]
["Wren Park Primary School",2459,391,0,0,391,0,0,0,391,0,0,391,1069700.1362249998,null,1040986.6699999999,28713.466224999866,null,null,391,391,0,null,null,8312459]
["Al-Madinah",4000,268,0,0,268,0,0,0,268,0,0,268,733196.00129999989,null,742801.23,-9605.2287000000942,"New",null,268,268,0,null,null,8314000]
[]
["Total Primary","Total Primary",{"$f":"SUM(C7:C79)","v":23431.733333299999},0,0,23431.733333299999,0,0,0,23431.733333299999,0,0,23431.733333299999,64104676.057848781,null,62124739.968750015,{"$f":"SUM(Q7:Q79)","v":843104.09909880301},null,null,23431.733333299999,{"$f":"SUM(U7:U78)","v":23431.73333333333},3.3331161830574274E-8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
["Chellaston Academy",5402,0,868.75,545.66666666666663,{"$f":"SUM(C82:E82)","v":1414.4166666666665},0,0,0,{"$f":"C82-G82","v":0},868.75,545.66666666666663,{"$f":"SUM(J82:L82)","v":1414.4166666666665},{"$f":"SUM(J82*$C$1)+SUM(K82*$D$3)+SUM(L82*$E$4)","v":5725846.9533562493},null,5354071.5131000001,{"$f":"N82-P82","v":371775.44025624916},null,null,1414.4166666666665,1414.4166666666665,0,null,null,8315402]
["Da Vinci Academy",4007,0,364,216,580,0,0,0,0,364,216,580,{"$f":"SUM(J83*$C$1)+SUM(K83*$D$3)+SUM(L83*$E$4)","v":2343917.4548999998},null,2228397.5493000001,115519.90559999971,null,null,580,580,0,null,null,8314007]
["Derby Cathedral School",4004,0,279.16666580000003,0,{"$f":"SUM(C84:E84)","v":279.16666580000003},0,0,0,{"$f":"C84-G84","v":0},{"$f":"D84-H84","v":279.16666580000003},{"$f":"E84-I84","v":0},{"$f":"SUM(J84:L84)","v":279.16666580000003},{"$f":"SUM(J84*$C$1)+SUM(K84*$D$3)+SUM(L84*$E$4)","v":1074026.2651032095},null,393158.85,{"$f":"N84-P84","v":680867.41510320955},null,null,{"$f":"M84","v":279.16666580000003},279.16666666666669,{"$f":"U84-T84","v":8.6666665310985991E-7},null,null,8314004]
["Derby Moor Community Sports College",4178,0,792,503,1295,0,0,0,0,792,503,1295,5244196.45995,null,5144972.9010000005,99223.558949999511,null,null,1295,1295,0,null,null,8314178]
["Lees Brook Community School",4006,0,650,418,1068,0,null,null,0,650,418,1068,4326594.9856499992,null,4153422.0208000001,173172.96484999917,null,null,1068,1068,0,null,null,8314006]
["Littleover Community School",4182,0,885,586,1471,0,0,0,0,885,586,1471,5964546.0246749995,null,5776831.7381999996,187714.28647499997,null,null,1471,1471,0,null,null,8314182]
["Merrill College",4001,0,498,258,756,0,0,0,0,498,258,756,3042911.3998499997,null,2747106.6556000002,295804.74424999952,null,null,756,756,0,null,null,8314001]
["Murray Park School",5406,0,582,324,906,0,0,0,0,582,324,906,3654377.48025,null,3408492.5605000001,245884.91974999988,null,null,906,906,0,null,null,8315406]
["Noel-Baker Academy",4005,0,670,422,1092,0,0,0,0,670,422,1092,4421012.6593500003,null,4614565.6387,-193552.97934999969,null,null,1092,1092,0,null,null,8314005]
["Saint Benedict Catholic Voluntary Academy",4607,0,727,454,1181,0,null,null,0,727,454,1181,4780086.4466249999,null,4620803.0551000005,159283.3915249994,null,null,1181,1181,0,null,null,8314607]
["City of Derby Academy",4008,0,571,340,911,0,0,0,0,571,340,911,3681947.6720249997,null,3432870.5194000001,249077.15262499964,null,null,911,911,0,null,null,8314008]
["West Park School",5412,0,825,501,1326,0,0,0,0,825,501,1326,5362419.7289249999,null,5135144.5297999997,227275.19912500028,null,null,1326,1326,0,null,null,8315412]
["Allestree Woodlands School",5414,0,668,438,1106,0,null,null,0,668,438,1106,4483208.1755999997,null,4301089.7126000002,182118.46299999952,null,null,1106,1106,0,null,null,8315414]
["Derby Manufacturing UTC",4003,0,0,165,{"$f":"SUM(C95:E95)","v":165},0,0,0,{"$f":"C95-G95","v":0},{"$f":"D95-H95","v":0},{"$f":"E95-I95","v":165},{"$f":"SUM(J95:L95)","v":165},{"$f":"SUM(J95*$C$1)+SUM(K95*$D$3)+SUM(L95*$E$4)","v":720740.96325000003},null,552678.11300000001,{"$f":"N95-P95","v":168062.85025000002},null,null,165,165,0,null,null,8314003]
["Landau Forte College (Fox Street)",6905,0,519,328,847,0,0,0,0,519,328,847,3429472.717125,null,3330795.6828999999,98677.034225000069,null,null,847,847,0,null,null,8316905]
[]
["Total Secondary","Total Secondary",{"$f":"SUM(C82:C97)","v":0},8898.9166657999995,5498.6666666666661,14397.583332466667,0,0,0,0,8898.9166657999995,5498.6666666666661,14397.583332466667,58255305.386634454,null,55194401.039999999,{"$f":"SUM(Q82:Q97)","v":3060904.346634456},null,null,14397.583332466667,{"$f":"SUM(U82:U96)","v":14397.583333333332},8.666647772770375E-7]
[]
["The Bemrose School",4177,296,491,269,{"$f":"SUM(C100:E100)","v":1056},0,null,null,{"$f":"C100-G100","v":296},{"$f":"D100-H100","v":491},{"$f":"E100-I100","v":269},{"$f":"SUM(J100:L100)","v":1056},{"$f":"SUM(J100*$C$1)+SUM(K100*$D$3)+SUM(L100*$E$4)","v":3873828.5580749996},null,3621891.8291166658,{"$f":"N100-P100","v":251936.72895833384},null,null,1056,1056,0,null,null,8314177]
[]
["Total All Through School","Total All Through",{"$f":"C100","v":296},{"$f":"D100","v":491},269,1056,0,0,0,296,491,269,1056,3873828.5580749996,null,3621891.8291166658,251936.72895833384,null,null,{"$f":"T100+T98+T80","v":38885.316665766666},{"$f":"U100+U98+U80","v":38885.316666666666},8.9999957708641887E-7]
[]
["All Schools","All",{"$f":"SUM(C98,C80+C102)","v":23727.733333299999},9389.9166657999995,5767.6666666666661,38885.316665766666,0,0,0,23727.733333299999,9389.9166657999995,5767.6666666666661,38885.316665766666,126233810.00255823,null,120941032.83786668,{"$f":"N104-P104","v":5292777.1646915525},null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"APT Lookup",126233810.00598375]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Variance from APT",{"$f":"N104-N106","v":-3.4255236387252808E-3}]
[]
[]
["2018-19 AWPU",null,23623.833333333332,9187,5562,38372.833333333328,0,0,0,23623.833333333332,9187,5562,38372.833333333328,120941032.83786668,null,114361702.05262834,2852836.2560836673]
["Variance",null,{"$f":"+C104-C111","v":103.89999996666666},{"$f":"+D104-D111","v":202.91666579999946},205.66666666666606,512.48333243333764,0,0,0,103.89999996666666,202.91666579999946,205.66666666666606,512.48333243333764,5292777.1646915525]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Alvaston Infant and Nursery School",2443]
["Arboretum Primary School",2629]
["Ashgate Nursery",1014]
["Asterdale Primary School",2464]
["Beaufort Community Primary School",2004]
["Becket Primary School",2405]
["Bemrose",4177]
["Bishop Lonsdale Church of England (Aided) Primary School",2011]
["Borrow Wood Primary School",5201]
["Wyndham Primary Academy",2007]
["Brackensdale Infant School",2433]
["Breadsall Hill Top Primary School",2447]
["Brookfield Primary School",2512]
["Carlyle Infant School",2456]
["Cavendish Close Infant School",2449]
["Central Nursery",1006]
["Chaddesden Park Primary School",2467]
["Cherry Tree Hill Primary School",2451]
["Derwent Community School",2619]
["Firs Estate Primary School - converts to an Academy Jan 2018",2518]
["Grampian Primary School /Academy",2010]
["Griffe Field Primary School",2002]
["Hardwick Primary School",3544]
["Harrington Nursery",1008]
["Homefields Primary",2006]
["Lakeside Community Primary School",2434]
["Lord St Nursery",1005]
["Meadow Farm Community Primary School",2452]
["Osmaston Primary School",2420]
["Oakwood Infant School",2473]
["Parkview Primary School",2003]
["Ravensdale Infant and Nursery School",2462]
["Redwood Primary School",2505]
["Reigate Primary School",2000]
["Roe Farm Primary School",2001]
["Rosehill Infant and Nursery School",2429]
["Shelton Infant School",2444]
["Cotton's Farm Primary School",2430]
["St Alban's Catholic Primary School",3543]
["St Chad's Church of England (Controlled) Nursery and Infant School",3158]
["St James' Church of England (Aided) Infant School and Nursery",3526]
["St Mary's Catholic Primary School",3528]
["Stonehill Nursery",1010]
["Village Primary School",3546]
["Walbrook Nursery",1009]
["Walter Evans Church of England (Aided) Primary School",3530]
["Whitecross Nursery",1015]
[]
["Ace Nursery",206189]
["Alvaston Achievers","EY545705"]
["An-Noor Nursery","EY362920"]
["Becket Sure Start Children's Centre","EY380753"]
["Best Start Sinfin","EY467568"]
["Bizzy Kidz","EY450983"]
["Boulton Lane Park Pre-School Playgroup",206124]
["Bramble Brook Pre-School  Playgroup","EY282068"]
["Busy Bees Pre-School",206126]
["Busy Bees-Derby, Heatherton",206111]
["Carlton Private Day Nursery",206091]
["Childcare @ St James Centre","EY396374"]
["Chuckles Pre-School Playgroup",206128]
["Derby City Childminding Network - AR",205999]
["Derby City Childminding Network - ALB","EY398922"]
["Derby City Childminding Network - AJH",205921]
["Derby City Childminding Network - AMD","EY491735"]
["Derby City Childminding Network - AM","EY000013"]
["Derby City Childminding Network - AN","EY543687"]
["Derby City Childminding Network - AP","EY536395"]
["Derby City Childminding Network - CR","EY542496"]
["Derby City Childminding Network - CM","EY421552"]
["Derby City Childminding Network - CLHP","EY251518"]
["Derby City Childminding Network - CAB",205852]
["Derby City Childminding Network - CEO","EY412756"]
["Derby City Childminding Network - CM","EY438525"]
["Derby City Childminding Network - DS","EY294474"]
["Derby City Childminding Network - DG",205919]
["Derby City Childminding Network - ER","EY475575"]
["Derby City Childminding Network - ELS","EY455065"]
["Derby City Childminding Network - FM","EY401536"]
["Derby City Childminding Network - HB","EY316120"]
["Derby City Childminding Network - HMS",205849]
["Derby City Childminding Network - HGS","EY407775"]
["Derby City Childminding Network - NJ",205980]
["Derby City Childminding Network - JLK","EY477127"]
["Derby City Childminding Network - JEA","EY240000"]
["Derby City Childminding Network - JMS","EY369088"]
["Derby City Childminding Network - JM","EY462623"]
["Derby City Childminding Network - JMC","EY264853"]
["Derby City Childminding Network - JD",205881]
["Derby City Childminding Network - JC","EY500987"]
["Derby City Childminding Network - JCH",205922]
["Derby City Childminding Network - JES","EY368441"]
["Derby City Childminding Network - KJD","EY405755"]
["Derby City Childminding Network - LB","EY448130"]
["Derby City Childminding Network - LM",306845]
["Derby City Childminding Network - LS","EY546840"]
["Derby City Childminding Network - LD",205878]
["Derby City Childminding Network - LMG",260849]
["Derby City Childminding Network - MEH","EY340934"]
["Derby City Childminding Network - MM","EY357686"]
["Derby City Childminding Network - MEK","EY460509"]
["Derby City Childminding Network - NS","EY428424"]
["Derby City Childminding Network - NJ","EY396733"]
["Derby City Childminding Network - PC","EY453657"]
["Derby City Childminding Network - REE","EY484039"]
["Derby City Childminding Network - RGB","EY487257"]
["Derby City Childminding Network - RH","EY552896"]
["Derby City Childminding Network - RLB","EY343478"]
["Derby City Childminding Network - RW","EY447118"]
["Derby City Childminding Network - RAC","EY393682"]
["Derby City Childminding Network - RJF","EY395288"]
["Derby City Childminding Network - RSW","EY278371"]
["Derby City Childminding Network - RZ","EY541336"]
["Derby City Childminding Network - RP","EY268223"]
["Derby City Childminding Network - RS",206031]
["Derby City Childminding Network - SAF","EY406938"]
["Derby City Childminding Network - SM","EY546157"]
["Derby City Childminding Network - SU","EY299821"]
["Derby City Childminding Network - SHC",260848]
["Derby City Childminding Network - SM",205978]
["Derby City Childminding Network - SJJ","EY480166"]
["Derby City Childminding Network - ST",206043]
["Derby City Childminding Network - SLB","EY505502"]
["Derby City Childminding Network - SJB","EY252328"]
["Derby City Childminding Network - STM","EY435150"]
["Derby City Childminding Network - TLA","EY299849"]
["Derby City Childminding Network - VSu","EY547709"]
["Derby City Childminding Network - VSm",206020]
["Derby City Childminding Network - VE",205892]
["Derby City Childminding Network - WJW","EY318345"]
["Derby City Childminding Network - WLAW","EY464682"]
["Derby City Childminding Network - YW","EY414019"]
["Derby City Childminding Network - ZH","EY458078"]
["Derby City Childminding Network - ZB","EY350863"]
["Derby High School","EY240925"]
["Derby Montessori","EY476012"]
["Derwent Stepping Stones At Brackensdale","EY460372"]
["Derwent Stepping Stones- St Marks Rd","EY330097"]
["Diamond Day PDN","EY421215"]
["Emmanuel School","EY345674"]
["Field Lane Playgroup Ltd","EY307423"]
["First Friends Private Day Nursery",206106]
["First Steps Early Years Centre","EY539483"]
["Fun Time Nursery Limited","EY478943"]
["Heatherton Pre-School","EY406182"]
["Homelands Early Years Centre","EY539486"]
["Incredible Kids","EY477956"]
["King George V Pre-School",206134]
["Kingfisher Day Nurser Pre-School And A","EY285337"]
["Kingfisher Day Nursery (2)","EY371448"]
["La Petite Academy",206109]
["Leapfrog Day Nursery(1)",206110]
["Leapfrogs Pre School",206135]
["Little Acorns Nursery",509195]
["Little Owls Playgroup","EY492973"]
["Little Poppies Pre-School ( Royal British","EY371611"]
["Little Scholars Private Day Nursery(1) Sunnyhill","EY550368"]
["Little Scholars Private Day Nursery(2) Littleover",509197]
["Little Angels Playschool CIC ","EY471706"]
["Marble Hall Little Angels Day Nursery","EY544417"]
["Mary Poppins Day Nursery",206117]
["Mickleover Methodist Playgroup",206141]
["Oak House Nursery","EY304261"]
["Oaktree Day Nursery",258404]
["Orchard Day Nursery And Nursery Scho",258405]
["Orchard Nursery School(1)",258406]
["Park Playgroup (the)",206160]
["Play & Learn","EY284120"]
["Playcorner Nursery","EY474393"]
["Playdays Opportunity Group",206146]
["Positive Steps Childcare","EY370198"]
["Riverside Day Nursery - Asquith Court","EY283239"]
["Rosehill Early Years Centre","EY539485"]
["Royal School For The Deaf",113044]
["Rydale Childrens Centre P D N","EY370254"]
["Scallywags Nursery","EY481412"]
["Shelton Lock Pre-School","EY541492"]
["Shining Stars Day Nursery","EY500690"]
["Silver Trees Private Day Nursery","EY282326"]
["Sinfin Community Childcare","EY279508"]
["Sinfin Community Childcare at SCILLS Community Centre","EY456892"]
["St Andrew's Pre-School Playgroup","EY541153"]
["St Edmunds Pre-School And Playgroup","EY535976"]
["St Joseph's R. C. Pre-School",206154]
["St Paul's Church Hall Pre-School","EY395637"]
["Sunny Days Nursery","EY484523"]
["The Cottage Private Day Nursery Uttoxeter Road","EY100960"]
["The Cottage Private Day Nursery(3)",206103]
["The Faraway Tree Day Nursery","EY495633"]
["The Orchard Garden Private Day Nurser","EY103452"]
["Tiny Tots Nursery","EY497405"]
["Treetops Private Day Nursery",258424]
["White House Day Nursery Alvaston","EY452684"]
["White House Kids Club","EY544723"]
["Whitehouse Day Nursery Limited","EY431769"]
["Woodlands Private Day Nursery",509204]
["Littlesteps Pre- School","EY385725"]
["Schools Out Club (Derby) Ltd - Allestree School's Out Club","EY493996"]
["Tiny Tots At Boulton Children's Centre","EY495143"]

{"sheet":"DE-DEL","index":13,"n_rows":358,"n_cols":19,"rows_kept":358,"cut":false,"hidden":true,"merged":[[0,2,1,2]]}
["Amount per primary pupil £","Pre April 2 Conversions","Updated for Oct 2018 NOR",null,null,null,null,null,null,{"$f":"-B124","v":-70.397999999999996}]
["Amount per secondary pupil £","Pre 1 Sept Conversions"]
["Amount per KS3 pupil £",null,null,null,null,null,null,null,null,null,{"$f":"-C124","v":-59.218000000000004},null,{"$f":"C124","v":59.218000000000004}]
["Amount per KS4 pupil £",null,null,null,null,null,null,null,null,null,null,{"$f":"-C124","v":-59.218000000000004}]
["Per pupil (all prim & sec pupils)"]
["School","DfE No","Primary pupils R to Yr6","KS3 pupils","KS4 pupils","Total NOR","Higher Needs Primary pupils R to Yr6","Higher Needs KS3 pupils","Higher Needs KS4 pupils","Net Primary pupils R to Yr6","Net KS3 pupils","Net KS4 pupils","Net NOR","De-delegated Budget","ESG Budget",null,null,"APT"]
["Akaal Primary School",2014,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Free School 2015/16",8312014,0,{"$f":"R7-N7","v":0}]
["Allenton Community Primary School",2012,null,null,null,null,null,null,null,null,null,null,null,null,null,"New academy",8312012,0,{"$f":"R8-N8","v":0}]
["Alvaston Infant and Nursery School",2443,267,0,0,{"$f":"SUM(C9:E9)","v":267},0,0,0,{"$f":"C9-G9","v":267},{"$f":"D9-H9","v":0},{"$f":"E9-I9","v":0},{"$f":"SUM(J9:L9)","v":267},{"$f":"SUM(J9*$J$1)+SUM(K9*$K$3)+SUM(L9*$L$4)","v":-18796.266},{"$f":"M9*$O$3","v":0},null,8312443,-18796.266000000003,0]
["Alvaston Junior School",2442,null,null,null,null,null,null,null,null,null,null,null,null,null,"New academy",8312442,0,0]
["Arboretum Primary School",2629,525,0,0,{"$f":"SUM(C11:E11)","v":525},0,0,0,{"$f":"C11-G11","v":525},0,0,{"$f":"SUM(J11:L11)","v":525},{"$f":"SUM(J11*$J$1)+SUM(K11*$K$3)+SUM(L11*$L$4)","v":-36958.949999999997},{"$f":"M11*$O$3","v":0},null,8312629,-36958.950000000004,0]
["Ash Croft Primary School",2509,null,null,null,null,null,null,null,null,null,null,null,null,null,"New academy",8312509,0,0]
["Ashgate Primary School",2005,326,0,0,326,0,0,0,326,0,0,326,-22949.748,0,null,8312005,-22949.748000000003,0]
["Asterdale Primary School",2464,200,0,0,200,0,0,0,200,0,0,200,-14079.599999999999,0,null,8312464,-14079.600000000002,0]
["Beaufort Community Primary School",2004,295,0,0,295,0,0,0,295,0,0,295,-20767.41,0,null,8312004,-20767.410000000003,0]
["Becket Primary School",2405,205,0,0,205,0,0,0,205,0,0,205,-14431.589999999998,0,null,8312405,-14431.590000000002,0]
["Bishop Lonsdale Church of England Aided Primary School",2011,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8312011,0,0]
["Borrow Wood Primary School",5201,359,0,0,{"$f":"SUM(C18:E18)","v":359},0,0,0,{"$f":"C18-G18","v":359},{"$f":"D18-H18","v":0},{"$f":"E18-I18","v":0},{"$f":"SUM(J18:L18)","v":359},{"$f":"SUM(J18*$J$1)+SUM(K18*$K$3)+SUM(L18*$L$4)","v":-25272.881999999998},{"$f":"M18*$O$3","v":0},null,8315201,-25272.882000000005,0]
["Wyndham Primary Academy",2007,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8312007,0,0]
["Brackensdale Infant School",2433,0,0,0,{"$f":"SUM(C20:E20)","v":0},0,0,0,{"$f":"C20-G20","v":0},0,0,{"$f":"SUM(J20:L20)","v":0},{"$f":"SUM(J20*$J$1)+SUM(K20*$K$3)+SUM(L20*$L$4)","v":0},{"$f":"M20*$O$3","v":0},null,8312433,null,0]
["Brackensdale ER (Enhanced Resource) Primary School",2432,471.5,0,0,471.5,0,0,0,471.5,0,0,471.5,-33192.656999999999,0,null,8312432,-33192.657000000007,0]
["Breadsall Hill Top Primary School",2018,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8312018,0,0]
["Brookfield Primary School",2512,213,0,0,213,0,0,0,213,0,0,213,-14994.773999999999,0,null,8312512,-14994.774000000003,0]
["Carlyle Infant School",2456,179,0,0,179,0,0,0,179,0,0,179,-12601.242,0,null,8312456,-12601.242000000002,0]
["Cavendish Close Infant School",2449,258,0,0,258,0,0,0,258,0,0,258,-18162.683999999997,0,null,8312449,-18162.684000000001,0]
["Cavendish Close Junior School",2019,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8312019,0,0]
["Chaddesden Park Primary",2467,null,null,null,null,null,null,null,null,null,null,null,null,null,"New academy",8312467,0,0]
["Chellaston Infant School",2455,356,0,0,356,0,0,0,356,0,0,356,-25061.687999999998,0,null,8312455,-25061.688000000002,0]
["Chellaston Junior School",5203,512,0,0,512,0,0,0,512,0,0,512,-36043.775999999998,0,null,8315203,-36043.776000000005,0]
["Cherry Tree Hill Primary School",2451,563,0,0,563,0,0,0,563,0,0,563,-39634.074000000001,0,null,8312451,-39634.074000000008,0]
["Cottons Farm Primary School",2023,null,null,null,null,null,null,null,null,null,null,null,null,null,"New academy",8312023,0,0]
["Dale Community Primary School",2409,550,0,0,550,0,0,0,550,0,0,550,-38718.9,0,null,8312409,-38718.900000000009,0]
["Derby St Chad's CE (VC) Nursery and Infant School",3158,120,null,null,null,null,null,null,null,null,null,null,null,null,"Academy converted 1st January 2019",8313158,0,0]
["Derwent Community School",2016,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8312016,0,0]
["Firs Estate Primary School",2013,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8312013,0,0]
["Gayton Community Junior School",2457,370,0,0,370,0,0,0,370,0,0,370,-26047.26,0,null,8312457,-26047.260000000002,0]
["Grampian Primary Academy",2010,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8312010,0,0]
["Griffe Field Primary School",2002,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy converted 1st January 2019",8312002,0,0]
["Hackwood Primary School",9998,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8319998,0,0]
["Hardwick Primary School",3544,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8313544,0,0]
["Homefields Primary School",2006,316,0,0,{"$f":"SUM(C41:E41)","v":316},0,0,0,{"$f":"C41-G41","v":316},0,0,{"$f":"SUM(J41:L41)","v":316},{"$f":"SUM(J41*$J$1)+SUM(K41*$K$3)+SUM(L41*$L$4)","v":-22245.768},{"$f":"M41*$O$3","v":0},null,8312006,-22245.768000000004,0]
["Lakeside Community Primary School",2434,596,null,null,null,null,null,null,null,null,null,null,null,null,"Academy converted 1st January 2019",8312434,0,0]
["Lawn Primary School",2522,433,0,0,433,0,0,0,433,0,0,433,-30482.333999999999,0,null,8312522,-30482.334000000006,0]
["Markeaton Primary School",2436,403,0,0,403,0,0,0,403,0,0,403,-28370.394,0,null,8312436,-28370.394000000004,0]
["Meadow Farm Community Primary School",2452,175,0,0,175,0,0,0,175,0,0,175,-12319.65,0,null,8312452,-12319.650000000001,0]
["Mickleover Primary School",2627,419,0,0,419,0,0,0,419,0,0,419,-29496.761999999999,0,null,8312627,-29496.762000000006,0]
["Landau Forte Academy Moorhead",2009,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8312009,0,0]
["Oakwood Infant and Nursery School",2473,269,0,0,{"$f":"SUM(C48:E48)","v":269},0,0,0,{"$f":"C48-G48","v":269},0,0,{"$f":"SUM(J48:L48)","v":269},{"$f":"SUM(J48*$J$1)+SUM(K48*$K$3)+SUM(L48*$L$4)","v":-18937.061999999998},{"$f":"M48*$O$3","v":0},null,8312473,-18937.062000000002,0]
["Oakwood Junior School",2471,345,0,0,345,0,0,0,345,0,0,345,-24287.309999999998,{"$f":"M49*$O$3","v":0},null,8312471,-24287.310000000005,0]
["Osmaston Primary School",2420,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8312420,0,0]
["Parkview Primary School",2003,210,0,0,210,0,0,0,210,0,0,210,-14783.58,{"$f":"M51*$O$3","v":0},null,8312003,-14783.580000000002,0]
["Pear Tree Community Junior School",2017,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8312017,0,0]
["Pear Tree Infant School",2424,254,0,0,254,0,0,0,254,0,0,254,-17881.092000000001,0,null,8312424,-17881.092000000004,0]
["Portway Infant School",2439,241,0,0,241,0,0,0,241,0,0,241,-16965.917999999998,0,null,8312439,-16965.918000000001,0]
["Portway Junior School",2440,355,0,0,355,0,0,0,355,0,0,355,-24991.289999999997,0,null,8312440,-24991.290000000005,0]
["Ravensdale Infant and Nursery School",2462,259,0,0,259,0,0,0,259,0,0,259,-18233.081999999999,0,null,8312462,-18233.082000000002,0]
["Ravensdale Junior School",2463,348,0,0,348,0,0,0,348,0,0,348,-24498.503999999997,0,null,8312463,-24498.504000000004,0]
["Redwood Primary School",2505,586,0,0,586,0,0,0,586,0,0,586,-41253.227999999996,0,null,8312505,-41253.228000000003,0]
["Reigate Park Primary School",2020,null,null,null,null,null,null,null,null,null,null,null,null,null,"New academy",8312020,0,0]
["Ridgeway Infant School",2458,266,0,0,266,0,0,0,266,0,0,266,-18725.867999999999,0,null,8312458,-18725.868000000002,0]
["Roe Farm Primary School",2001,408,0,0,408,0,0,0,408,0,0,408,-28722.383999999998,0,null,8312001,-28722.384000000005,0]
["Rosehill Infant and Nursery School",2429,146,0,0,146,0,0,0,146,0,0,146,-10278.108,0,null,8312429,-10278.108000000002,0]
["Shelton Infant School",2444,208,0,0,208,0,0,0,208,0,0,208,-14642.784,0,null,8312444,-14642.784000000001,0]
["Shelton Junior School",5209,261,0,0,261,0,0,0,261,0,0,261,-18373.878000000001,0,null,8315209,-18373.878000000004,0]
["Silverhill Primary School",2469,417,0,0,417,0,0,0,417,0,0,417,-29355.965999999997,0,null,8312469,-29355.966000000004,0]
["Springfield Primary School",2466,296,0,0,296,0,0,0,296,0,0,296,-20837.807999999997,0,null,8312466,-20837.808000000005,0]
["St Alban's Catholic Primary School",3543,null,null,null,null,null,null,null,null,null,null,null,null,null,"New academy",8313543,0,0]
["St George's Catholic Voluntary Academy",3531,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8313531,0,0]
["St James' Church of England Aided Infant School",3526,84,0,0,{"$f":"SUM(C69:E69)","v":84},0,0,0,{"$f":"C69-G69","v":84},0,0,{"$f":"SUM(J69:L69)","v":84},{"$f":"SUM(J69*$J$1)+SUM(K69*$K$3)+SUM(L69*$L$4)","v":-5913.4319999999998},{"$f":"M69*$O$3","v":0},null,8313526,-5913.4320000000007,0]
["St James' Church of England Aided Junior School",3535,296,0,0,{"$f":"SUM(C70:E70)","v":296},0,0,0,296,0,0,{"$f":"SUM(J70:L70)","v":296},{"$f":"SUM(J70*$J$1)+SUM(K70*$K$3)+SUM(L70*$L$4)","v":-20837.807999999997},{"$f":"M70*$O$3","v":0},null,8313535,-20837.808000000005,0]
["St John Fisher Catholic Voluntary Academy",2008,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8312008,0,0]
["St Joseph's Catholic Primary School, Derby",3542,null,null,null,null,null,null,null,null,null,null,null,null,null,"New academy",8313542,0,{"$f":"R72-N72","v":0}]
["St Mary's Catholic Primary School and Nursery",3528,null,null,null,null,null,null,null,null,null,null,null,null,null,"New academy",8313528,0,0]
["St Peter's Church of England Aided Junior School",3534,249,0,0,{"$f":"SUM(C74:E74)","v":249},0,0,0,{"$f":"C74-G74","v":249},0,0,{"$f":"SUM(J74:L74)","v":249},{"$f":"SUM(J74*$J$1)+SUM(K74*$K$3)+SUM(L74*$L$4)","v":-17529.101999999999},{"$f":"M74*$O$3","v":0},null,8313534,-17529.102000000003,0]
["St Werburgh's Church of England VA Primary School",3532,316,0,0,316,0,0,0,316,0,0,316,-22245.768,{"$f":"M75*$O$3","v":0},null,8313532,-22245.768000000004,0]
["Village Primary School",3546,null,null,null,null,null,null,null,null,null,null,null,null,null,"New academy",8313546,0,0]
["Walter Evans Church of England Aided Primary School",3530,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8313530,0,0]
["Wren Park Primary School",2459,391,0,0,391,0,0,0,391,0,0,391,-27525.617999999999,{"$f":"M78*$O$3","v":0},null,8312459,-27525.618000000006,0]
["Zaytouna Primary School",4000,null,null,null,null,null,null,null,null,null,null,null,null,null,"Free School",8314000,0,0]
[]
["Total Primary","Total Primary",{"$f":"SUM(C7:C80)","v":14316.5},0,0,13600.5,0,0,0,13600.5,0,0,13600.5,-957447.99899999984,0,null,null,-957447.99900000019]
[]
["Chellaston Academy",5402,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8315402,0,{"$f":"R83-N83","v":0}]
["da Vinci Community College",4007,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8314007,0,0]
["Derby Cathedral School",4004,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Academy School from Sept 18",8314004,0,0]
["Derby Moor Community Sports College",4178,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8314178,0,0]
["Lees Brook Community Sports College",4006,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8314006,0,0]
["Littleover Community School",4182,0,885,586,{"$f":"SUM(C88:E88)","v":1471},0,0,0,{"$f":"C88-G88","v":0},{"$f":"D88-H88","v":885},{"$f":"E88-I88","v":586},{"$f":"SUM(J88:L88)","v":1471},{"$f":"SUM(J88*$J$1)+SUM(K88*$K$3)+SUM(L88*$L$4)","v":-87109.678},{"$f":"M88*$O$3","v":0},null,8314182,-87109.678,0]
["Merrill College",4001,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8314001,0,0]
["Murray Park School",5406,0,582,324,{"$f":"SUM(C90:E90)","v":906},0,0,0,{"$f":"C90-G90","v":0},{"$f":"D90-H90","v":582},{"$f":"E90-I90","v":324},{"$f":"SUM(J90:L90)","v":906},{"$f":"SUM(J90*$J$1)+SUM(K90*$K$3)+SUM(L90*$L$4)","v":-53651.508000000002},{"$f":"M90*$O$3","v":0},null,8315406,-53651.507999999994,0]
["Noel Baker Community School and Language College",4005,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8314005,0,0]
["Saint Benedict Catholic Voluntary Academy",4607,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8314607,0,0]
["City of Derby Academy / Sinfin Community School",4008,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8314008,0,0]
["West Park School",5412,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8315412,0,0]
["Derby Manufacturing UTC",4003,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Free School 2015/16",8314003,0,0]
["Allestree Woodlands School",5414,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8315414,0,0]
["Landau Forte College (Fox Street)",6905,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non Receoupment Academy",8316905,0,0]
[]
["Total Secondary","Total Secondary",{"$f":"SUM(C83:C98)","v":0},1467,910,2377,0,0,0,0,1467,910,2377,-140761.18599999999,0,null,null,-140761.18599999999]
[]
["The Bemrose School",4177,296,491,269,{"$f":"SUM(C101:E101)","v":1056},0,0,0,{"$f":"C101-G101","v":296},{"$f":"D101-H101","v":491},{"$f":"E101-I101","v":269},{"$f":"SUM(J101:L101)","v":1056},{"$f":"SUM(J101*$J$1)+SUM(K101*$K$3)+SUM(L101*$L$4)","v":-65843.487999999998},{"$f":"M101*$O$3","v":0},null,8314177,-65843.488000000012]
[]
["Total All Through School","Total All Through",{"$f":"C101","v":296},{"$f":"D101","v":491},269,1056,0,0,0,296,491,269,1056,-65843.487999999998,{"$f":"O101","v":0},null,null,-65843.488000000012]
[]
["All Schools","All",{"$f":"C103+C99+C81","v":14612.5},1958,1179,17033.5,0,{"$f":"H103+H99+H81","v":0},0,13896.5,1958,1179,17033.5,-1164052.673,{"$f":"O103+O99+O81","v":0},null,null,-1164052.6730000002]
[null,null,23727.733333299999,9389.9166657999995,5767.6666666666661,38885.316665766666,0,0,0,23727.733333299999,9389.9166657999995,5767.6666666666661,38885.316665766666]
[null,"Non Maintained",2883.8333333,5996.75,3869.6666666666665,12750.249999966667,0,0,0,2883.8333333,5996.75,3869.6666666666665,12750.249999966667]
[null,"Just maintained",{"$f":"C106-C107","v":20843.899999999998},{"$f":"D106-D107","v":3393.1666657999995},1897.9999999999995,26135.066665799997,0,0,0,20843.899999999998,3393.1666657999995,1897.9999999999995,26135.066665799997]
[null,"Variance",{"$f":"C108-C105","v":6231.3999999999978},{"$f":"D108-D105","v":1435.1666657999995},718.99999999999955,9101.5666657999973,0,0,0,6947.3999999999978,1435.1666657999995,718.99999999999955,9101.5666657999973]
[]
[]
[]
[]
["Schools Forum 2019","Updated","Updated",null,"2018-19","2018-19","Total","Net NOR","Amounts School forum report","Variance",null,"Predicted outturn 2017/18"]
[null,"Primary","Secondary",null,"Prim","Sec"]
["Contingencies (SIFD & Contingencies)",6.44,6.44,null,{"$f":"H117*B116","v":89493.46},{"$f":"H120*C116","v":20202.280000000002},{"$f":"E116+F116","v":109695.74},"Primary",150000,{"$f":"+G116-I116","v":-40304.259999999995},null,50000,"2 SIFD or $50k in 17/18 - OK"]
["FSM - moved to fully traded model in 17/18",0,0,null,{"$f":"H117*B117","v":0},{"$f":"H120*C117","v":0},{"$f":"E117+F117","v":0},{"$f":"J105","v":13896.5},null,{"$f":"+G117-I117","v":0}]
["Insurance",13.948,13.948,null,{"$f":"H117*B118","v":193828.38200000001},{"$f":"H120*C118","v":43754.876000000004},237583.25800000003,null,301428,-63844.741999999969]
["Licences/Subscriptions",0,0,null,{"$f":"H117*B119","v":0},{"$f":"H120*C119","v":0},0,"Secondary",75000,-75000,null,192000,"If £69k comes from De-Del - add £6k pressure on GF"]
["Staff Costs Supply - Maternity £19.66 & Trade Union £3.00",{"$f":"19.66+5","v":24.66},{"$f":"19.66+5","v":24.66},null,{"$f":"H117*B120","v":342687.69},{"$f":"H120*C120","v":77358.42},420046.11,{"$f":"K105+L105","v":3137},530000,-109953.89000000001,null,545000,"Forecast in 17/18 (p9) = £50k pressure???"]
["New Communities Support Team",14.17,14.17,null,{"$f":"H117*B121","v":196913.405},{"$f":"H120*C121","v":44451.29},241364.69500000001,null,330000,-88635.304999999993,null,207000,"£110k saving so OK"]
["Behaviour Support - KS1-2 PRU, Secondary Hard to Place",{"$f":"4.36+6.82","v":11.18},0,"£83k PSG, £130k Beh supp, Sec hard to place NOT DE-DEL FROM 18-19",{"$f":"H117*B122","v":155362.87},{"$f":"H120*C122","v":0},155362.87,null,{"$f":"83000+130000+77000","v":290000},-134637.13]
["Museums - not required from Sept 2018",0,0,null,{"$f":"H117*B123","v":0},{"$f":"H120*C123","v":0},{"$f":"E123+F123","v":0},null,35000,-35000,null,null,"Negligable"]
[null,{"$f":"SUM(B116:B123)","v":70.397999999999996},{"$f":"SUM(C116:C123)","v":59.218000000000004},null,{"$f":"SUM(E116:E123)","v":978285.80700000003},{"$f":"SUM(F116:F123)","v":185766.86600000001},1164052.673,{"$f":"SUM(H117:H123)","v":17033.5},{"$f":"SUM(I116:I123)","v":1711428},{"$f":"SUM(J116:J123)","v":-547375.32700000005}]
[]
[]
["Schools Forum 2017","Updated","Updated",null,"2017-18","2017-18","Total","Net NOR","Amounts School forum report","Variance"]
[null,"Primary","Secondary",null,"Prim","Sec"]
["Contingencies (SIFD & Contingencies)",5.6890000000000001,5.6890000000000001,"£150k bal",116010.088,33974.707999999999,149984.796,"Primary",150000,-15.203999999997905]
["FSM - moved to fully traded model in 17/18",0,0,null,0,0,0,20392,null,0]
["Insurance",9.4819999999999993,9.4819999999999993,"£250k bal",193356.94399999999,56626.503999999994,249983.44799999997,null,250000,-16.552000000025146]
["Licences/Subscriptions",2.8450000000000002,2.8450000000000002,"£75k bal",58015.240000000005,16990.34,75005.58,"Secondary",75000,5.5800000000017462]
["Staff Costs Supply - Maternity £18.33 & Trade Union £2.81",20.03,20.03,"£528,096 bal",408451.76,119619.16,528070.92000000004,5972,528096,-25.07999999995809]
["New Communities Support Team",12.516999999999999,12.516999999999999,"£330k bal",255246.66399999999,74751.52399999999,329998.18799999997,null,330000,-1.8120000000344589]
["Behaviour Support - KS1-2 PRU, Secondary Hard to Place",10.445000000000002,12.904999999999999,"£83k PSG, £130k Beh supp, £77,068 Sec hard to place",212994.44000000003,77068.659999999989,290063.10000000003,null,290068,-4.8999999999650754]
["Museums - checking whether Secondary use this",1.698,0,"£34,634 bal",34625.616000000002,0,34625.616000000002,null,34634,-8.3839999999981956]
[null,62.706000000000003,63.468000000000004,null,1278700.7519999999,379030.89599999995,1657731.6479999998,26364,1657798,-66.351999999977124]
[]
[]
["Variance in rates between 2017/18 and 2018/19"]
[null,"Primary","Secondary"]
["Contingencies (SIFD & Contingencies)",{"$f":"+B116-B129","v":0.75100000000000033},{"$f":"+C116-C129","v":0.75100000000000033}]
["FSM - tbc",{"$f":"+B117-B130","v":0},0]
["Insurance",4.4660000000000011,4.4660000000000011]
["Licences/Subscriptions",-2.8450000000000002,-2.8450000000000002]
["Staff Costs Supply - Maternity £18.33 & Trade Union £2.81",4.629999999999999,4.629999999999999]
["Support UAG and Bilingual - Language centre funded differently",1.6530000000000005,1.6530000000000005]
["Behaviour Support - KS1-2 PRU, Secondary Hard to Place & Support for Inclusion",0.73499999999999766,-12.904999999999999]
["Museums  tbc",-1.698,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Alvaston Infant and Nursery School",2443]
["Arboretum Primary School",2629]
["Ashgate Nursery",1014]
["Asterdale Primary School",2464]
["Beaufort Community Primary School",2004]
["Becket Primary School",2405]
["Bemrose",4177]
["Bishop Lonsdale Church of England (Aided) Primary School",2011]
["Borrow Wood Primary School",5201]
["Wyndham Primary Academy",2007]
["Brackensdale Infant School",2433]
["Breadsall Hill Top Primary School",2447]
["Brookfield Primary School",2512]
["Carlyle Infant School",2456]
["Cavendish Close Infant School",2449]
["Central Nursery",1006]
["Chaddesden Park Primary School",2467]
["Cherry Tree Hill Primary School",2451]
["Derwent Community School",2619]
["Firs Estate Primary School - converts to an Academy Jan 2018",2518]
["Grampian Primary School /Academy",2010]
["Griffe Field Primary School",2002]
["Hardwick Primary School",3544]
["Harrington Nursery",1008]
["Homefields Primary",2006]
["Lakeside Community Primary School",2434]
["Lord St Nursery",1005]
["Meadow Farm Community Primary School",2452]
["Osmaston Primary School",2420]
["Oakwood Infant School",2473]
["Parkview Primary School",2003]
["Ravensdale Infant and Nursery School",2462]
["Redwood Primary School",2505]
["Reigate Primary School",2000]
["Roe Farm Primary School",2001]
["Rosehill Infant and Nursery School",2429]
["Shelton Infant School",2444]
["Cotton's Farm Primary School",2430]
["St Alban's Catholic Primary School",3543]
["St Chad's Church of England (Controlled) Nursery and Infant School",3158]
["St James' Church of England (Aided) Infant School and Nursery",3526]
["St Mary's Catholic Primary School",3528]
["Stonehill Nursery",1010]
["Village Primary School",3546]
["Walbrook Nursery",1009]
["Walter Evans Church of England (Aided) Primary School",3530]
["Whitecross Nursery",1015]
[]
["Ace Nursery",206189]
["Alvaston Achievers","EY545705"]
["An-Noor Nursery","EY362920"]
["Becket Sure Start Children's Centre","EY380753"]
["Best Start Sinfin","EY467568"]
["Bizzy Kidz","EY450983"]
["Boulton Lane Park Pre-School Playgroup",206124]
["Bramble Brook Pre-School  Playgroup","EY282068"]
["Busy Bees Pre-School",206126]
["Busy Bees-Derby, Heatherton",206111]
["Carlton Private Day Nursery",206091]
["Childcare @ St James Centre","EY396374"]
["Chuckles Pre-School Playgroup",206128]
["Derby City Childminding Network - AR",205999]
["Derby City Childminding Network - ALB","EY398922"]
["Derby City Childminding Network - AJH",205921]
["Derby City Childminding Network - AMD","EY491735"]
["Derby City Childminding Network - AM","EY000013"]
["Derby City Childminding Network - AN","EY543687"]
["Derby City Childminding Network - AP","EY536395"]
["Derby City Childminding Network - CR","EY542496"]
["Derby City Childminding Network - CM","EY421552"]
["Derby City Childminding Network - CLHP","EY251518"]
["Derby City Childminding Network - CAB",205852]
["Derby City Childminding Network - CEO","EY412756"]
["Derby City Childminding Network - CM","EY438525"]
["Derby City Childminding Network - DS","EY294474"]
["Derby City Childminding Network - DG",205919]
["Derby City Childminding Network - ER","EY475575"]
["Derby City Childminding Network - ELS","EY455065"]
["Derby City Childminding Network - FM","EY401536"]
["Derby City Childminding Network - HB","EY316120"]
["Derby City Childminding Network - HMS",205849]
["Derby City Childminding Network - HGS","EY407775"]
["Derby City Childminding Network - NJ",205980]
["Derby City Childminding Network - JLK","EY477127"]
["Derby City Childminding Network - JEA","EY240000"]
["Derby City Childminding Network - JMS","EY369088"]
["Derby City Childminding Network - JM","EY462623"]
["Derby City Childminding Network - JMC","EY264853"]
["Derby City Childminding Network - JD",205881]
["Derby City Childminding Network - JC","EY500987"]
["Derby City Childminding Network - JCH",205922]
["Derby City Childminding Network - JES","EY368441"]
["Derby City Childminding Network - KJD","EY405755"]
["Derby City Childminding Network - LB","EY448130"]
["Derby City Childminding Network - LM",306845]
["Derby City Childminding Network - LS","EY546840"]
["Derby City Childminding Network - LD",205878]
["Derby City Childminding Network - LMG",260849]
["Derby City Childminding Network - MEH","EY340934"]
["Derby City Childminding Network - MM","EY357686"]
["Derby City Childminding Network - MEK","EY460509"]
["Derby City Childminding Network - NS","EY428424"]
["Derby City Childminding Network - NJ","EY396733"]
["Derby City Childminding Network - PC","EY453657"]
["Derby City Childminding Network - REE","EY484039"]
["Derby City Childminding Network - RGB","EY487257"]
["Derby City Childminding Network - RH","EY552896"]
["Derby City Childminding Network - RLB","EY343478"]
["Derby City Childminding Network - RW","EY447118"]
["Derby City Childminding Network - RAC","EY393682"]
["Derby City Childminding Network - RJF","EY395288"]
["Derby City Childminding Network - RSW","EY278371"]
["Derby City Childminding Network - RZ","EY541336"]
["Derby City Childminding Network - RP","EY268223"]
["Derby City Childminding Network - RS",206031]
["Derby City Childminding Network - SAF","EY406938"]
["Derby City Childminding Network - SM","EY546157"]
["Derby City Childminding Network - SU","EY299821"]
["Derby City Childminding Network - SHC",260848]
["Derby City Childminding Network - SM",205978]
["Derby City Childminding Network - SJJ","EY480166"]
["Derby City Childminding Network - ST",206043]
["Derby City Childminding Network - SLB","EY505502"]
["Derby City Childminding Network - SJB","EY252328"]
["Derby City Childminding Network - STM","EY435150"]
["Derby City Childminding Network - TLA","EY299849"]
["Derby City Childminding Network - VSu","EY547709"]
["Derby City Childminding Network - VSm",206020]
["Derby City Childminding Network - VE",205892]
["Derby City Childminding Network - WJW","EY318345"]
["Derby City Childminding Network - WLAW","EY464682"]
["Derby City Childminding Network - YW","EY414019"]
["Derby City Childminding Network - ZH","EY458078"]
["Derby City Childminding Network - ZB","EY350863"]
["Derby High School","EY240925"]
["Derby Montessori","EY476012"]
["Derwent Stepping Stones At Brackensdale","EY460372"]
["Derwent Stepping Stones- St Marks Rd","EY330097"]
["Diamond Day PDN","EY421215"]
["Emmanuel School","EY345674"]
["Field Lane Playgroup Ltd","EY307423"]
["First Friends Private Day Nursery",206106]
["First Steps Early Years Centre","EY539483"]
["Fun Time Nursery Limited","EY478943"]
["Heatherton Pre-School","EY406182"]
["Homelands Early Years Centre","EY539486"]
["Incredible Kids","EY477956"]
["King George V Pre-School",206134]
["Kingfisher Day Nurser Pre-School And A","EY285337"]
["Kingfisher Day Nursery (2)","EY371448"]
["La Petite Academy",206109]
["Leapfrog Day Nursery(1)",206110]
["Leapfrogs Pre School",206135]
["Little Acorns Nursery",509195]
["Little Owls Playgroup","EY492973"]
["Little Poppies Pre-School ( Royal British","EY371611"]
["Little Scholars Private Day Nursery(1) Sunnyhill","EY550368"]
["Little Scholars Private Day Nursery(2) Littleover",509197]
["Little Angels Playschool CIC ","EY471706"]
["Marble Hall Little Angels Day Nursery","EY544417"]
["Mary Poppins Day Nursery",206117]
["Mickleover Methodist Playgroup",206141]
["Oak House Nursery","EY304261"]
["Oaktree Day Nursery",258404]
["Orchard Day Nursery And Nursery Scho",258405]
["Orchard Nursery School(1)",258406]
["Park Playgroup (the)",206160]
["Play & Learn","EY284120"]
["Playcorner Nursery","EY474393"]
["Playdays Opportunity Group",206146]
["Positive Steps Childcare","EY370198"]
["Riverside Day Nursery - Asquith Court","EY283239"]
["Rosehill Early Years Centre","EY539485"]
["Royal School For The Deaf",113044]
["Rydale Childrens Centre P D N","EY370254"]
["Scallywags Nursery","EY481412"]
["Shelton Lock Pre-School","EY541492"]
["Shining Stars Day Nursery","EY500690"]
["Silver Trees Private Day Nursery","EY282326"]
["Sinfin Community Childcare","EY279508"]
["Sinfin Community Childcare at SCILLS Community Centre","EY456892"]
["St Andrew's Pre-School Playgroup","EY541153"]
["St Edmunds Pre-School And Playgroup","EY535976"]
["St Joseph's R. C. Pre-School",206154]
["St Paul's Church Hall Pre-School","EY395637"]
["Sunny Days Nursery","EY484523"]
["The Cottage Private Day Nursery Uttoxeter Road","EY100960"]
["The Cottage Private Day Nursery(3)",206103]
["The Faraway Tree Day Nursery","EY495633"]
["The Orchard Garden Private Day Nurser","EY103452"]
["Tiny Tots Nursery","EY497405"]
["Treetops Private Day Nursery",258424]
["White House Day Nursery Alvaston","EY452684"]
["White House Kids Club","EY544723"]
["Whitehouse Day Nursery Limited","EY431769"]
["Woodlands Private Day Nursery",509204]
["Littlesteps Pre- School","EY385725"]
["Schools Out Club (Derby) Ltd - Allestree School's Out Club","EY493996"]
["Tiny Tots At Boulton Children's Centre","EY495143"]

{"sheet":"DEP","index":14,"n_rows":328,"n_cols":33,"rows_kept":328,"cut":false,"hidden":true,"merged":[[7,27,7,28],[7,29,7,30],[7,31,7,32],[7,17,7,18],[7,19,7,20],[7,21,7,22],[7,23,7,24],[7,25,7,26]]}
["Deprivation Factor","% Change","FSM Ever 6 ","FSM Current","IDACI Band F 0.2 - 0.25","IDACI Band E 0.25 - 0.3","IDACI Band D 0.3 - 0.35","IDACI Band C 0.35 - 0.4","IDACI Band B 0.4 - 0.5","IDACI Band A 0.5 -1.0"]
["Amount per primary pupil £",0.995,537.29999999999995,437.8,199,238.8,358.2,388.05,417.9,572.125,"NFF Rates"]
["Amount per secondary pupil £",null,781.07500000000005,437.8,288.55,388.05,512.42499999999995,557.20000000000005,597,805.95,"NFF Rates"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FSM Ever 6 ",null,"FSM Current",null,"IDACI Band F 0.2 - 0.25",null,"IDACI Band E 0.25 - 0.3",null,"IDACI Band D 0.3 - 0.35",null,"IDACI Band C 0.35 - 0.4",null,"IDACI Band B 0.4 - 0.5",null,"IDACI Band A 0.5 -1.0"]
["School","DfE Number","FSM Ever 6 ","FSM Current","IDACI Band F 0.2 - 0.25","IDACI Band E 0.25 - 0.3","IDACI Band D 0.3 - 0.35","IDACI Band C 0.35 - 0.4","IDACI Band B 0.4 - 0.5","IDACI Band A 0.5 -1.0",null,"Primary Deprivation based on FSM Ever 6 & current\n £","Secondary Deprivation based on FSM Ever 6 £","Primary Deprivation based on IDACI £","Secondary Deprivation based on IDACI £","2) Total Deprivation based on FSM Ever6 & IDACI  £",null,"Primary","Secondary","Primary","Secondary","Primary","Secondary","Primary","Secondary","Primary","Secondary","Primary","Secondary","Primary","Secondary","Primary","Secondary"]
["Akaal Primary School",2014,18.316301703162981,18.316301703162981,4.5790754257907533,8.0133819951338179,3.434306569343065,54.948905109489097,33.198296836982912,3.434306569343065,144.24087591240868,17860.225790754223,null,41216.34376520681,null,59076.569555961032,null,{"$f":"C10","v":18.316301703162981},null,{"$f":"D10","v":18.316301703162981},null,{"$f":"E10","v":4.5790754257907533},null,{"$f":"F10","v":8.0133819951338179},null,{"$f":"G10","v":3.434306569343065},null,{"$f":"H10","v":54.948905109489097},null,{"$f":"I10","v":33.198296836982912},null,{"$f":"J10","v":3.434306569343065}]
["Allenton Community Primary School",2012,219.50128534704371,156.00000000000017,2.0100755667506292,0,8.0403022670025006,96.483627204030086,230.15365239294727,47.2367758186397,759.42571859641407,186234.84061696666,null,163927.06454659946,null,350161.90516356612,null,219.50128534704371,null,156.00000000000017,null,{"$f":"E11","v":2.0100755667506292},null,{"$f":"F11","v":0},null,{"$f":"G11","v":8.0403022670025006},null,{"$f":"H11","v":96.483627204030086},null,{"$f":"I11","v":230.15365239294727},null,{"$f":"J11","v":47.2367758186397}]
["Alvaston Infant and Nursery School",2443,78.88636363636364,63.999999999999943,29.000000000000046,84.000000000000071,30.000000000000068,12,37.999999999999957,3.0000000000000062,338.88636363636368,70404.843181818156,null,58829.375000000029,null,129234.21818181819,null,78.88636363636364,null,63.999999999999943,null,29.000000000000046,null,84.000000000000071,null,30.000000000000068,null,12,null,37.999999999999957,null,3.0000000000000062]
["Alvaston Junior School",2442,126.20281690140845,67.999999999999943,35.519287833828017,84.23145400593485,41.608308605341158,36.53412462908021,65.964391691394738,2.0296735905044518,460.09005725749182,97579.173521126737,null,84991.718991098009,null,182570.89251222473,null,126.20281690140845,null,67.999999999999943,null,35.519287833828017,null,84.23145400593485,null,41.608308605341158,null,36.53412462908021,null,65.964391691394738,null,2.0296735905044518]
["Arboretum Primary School",2629,180.31309297912713,120.99999999999974,6.9999999999999822,0,68.999999999999773,57.999999999999751,360.00000000000017,15.000000000000014,810.31309297912662,149856.02485768488,null,207641.5749999999,null,357497.59985768481,null,180.31309297912713,null,120.99999999999974,null,6.9999999999999822,null,0,null,68.999999999999773,null,57.999999999999751,null,360.00000000000017,null,15.000000000000014]
["Ash Croft Primary School",2509,78.400000000000006,52.999999999999915,1.9999999999999991,28.999999999999979,8,39.000000000000057,31.000000000000082,8,248.40000000000003,65327.719999999965,null,42854.650000000052,null,108182.37000000002,null,78.400000000000006,null,52.999999999999915,null,1.9999999999999991,null,28.999999999999979,null,8,null,39.000000000000057,null,31.000000000000082,null,8]
["Ashgate Primary School",2005,137.42153846153846,116.99999999999987,66.613003095975102,76.705882352941231,48.445820433436587,66.613003095975102,45.417956656346611,12.111455108359131,570.32865920457209,125059.19261538456,null,100685.25139318875,null,225744.44400857331,null,137.42153846153846,null,116.99999999999987,null,66.613003095975102,null,76.705882352941231,null,48.445820433436587,null,66.613003095975102,null,45.417956656346611,null,12.111455108359131]
["Asterdale Primary School",2464,62.944162436548226,41,108.080808080808,38.383838383838395,2.0202020202020199,0,1.0101010101010099,0,253.43911193149765,51769.698477157363,null,31819.898989898975,null,83589.59746705633,null,62.944162436548226,null,41,null,108.080808080808,null,38.383838383838395,null,2.0202020202020199,null,0,null,1.0101010101010099,null,0]
["Beaufort Community Primary School",2004,164.32885906040266,114.99999999999993,26.000000000000004,46.999999999999972,9.0000000000000053,1.9999999999999991,76.000000000000057,107.99999999999993,547.32885906040258,138640.89597315431,null,113947.39999999998,null,252588.29597315431,null,164.32885906040266,null,114.99999999999993,null,26.000000000000004,null,46.999999999999972,null,9.0000000000000053,null,1.9999999999999991,null,76.000000000000057,null,107.99999999999993]
["Becket Primary School",2405,101.48514851485149,69.999999999999929,2.9999999999999969,10.000000000000011,69.000000000000099,83.000000000000043,8.9999999999999911,23.000000000000099,368.48514851485169,85173.970297029678,null,76828.925000000105,null,162002.89529702978,null,101.48514851485149,null,69.999999999999929,null,2.9999999999999969,null,10.000000000000011,null,69.000000000000099,null,83.000000000000043,null,8.9999999999999911,null,23.000000000000099]
["Bishop Lonsdale Church of England Aided Primary School",2011,66.268292682926827,48.99999999999995,7.0000000000000044,96.000000000000028,3.9999999999999911,67.000000000000043,2.9999999999999933,1.9999999999999996,294.26829268292687,57058.153658536554,null,54147.900000000016,null,111206.05365853658,null,66.268292682926827,null,48.99999999999995,null,7.0000000000000044,null,96.000000000000028,null,3.9999999999999911,null,67.000000000000043,null,2.9999999999999933,null,1.9999999999999996]
["Borrow Wood Primary School",5201,40.101063829787229,24.999999999999982,68.999999999999972,45.000000000000078,0.99999999999999933,3.9999999999999831,1.9999999999999987,1.9999999999999987,188.10106382978722,32491.30159574467,null,28367.450000000008,null,60858.751595744674,null,40.101063829787229,null,24.999999999999982,null,68.999999999999972,null,45.000000000000078,null,0.99999999999999933,null,3.9999999999999831,null,1.9999999999999987,null,1.9999999999999987]
["Wyndham Primary Academy",2007,210.0538116591928,179.9999999999998,47.106094808126485,19.042889390519207,45.101580135440365,35.079006772009059,239.53950338600464,19.042889390519207,794.96577554181158,191665.9130044842,null,154687.82099322815,null,346353.73399771238,null,210.0538116591928,null,179.9999999999998,null,47.106094808126485,null,19.042889390519207,null,45.101580135440365,null,35.079006772009059,null,239.53950338600464,null,19.042889390519207]
["Brackensdale ER (Enhanced Resource) Primary School",2432,211.11940298507466,142.16594360086759,148.30260303687641,136.02928416485881,75.685466377440278,66.480477223427329,9.2049891540130098,8.182212581344908,797.17037912390299,175674.70533234044,null,123432.30764642077,null,299107.01297876122,null,211.11940298507466,null,142.16594360086759,null,148.30260303687641,null,136.02928416485881,null,75.685466377440278,null,66.480477223427329,null,9.2049891540130098,null,8.182212581344908]
["Breadsall Hill Top Junior School",2018,116.6871921182266,91.000000000000142,8.0211640211640347,113.29894179894183,55.145502645502454,3.0079365079365092,33.087301587301589,36.095238095238081,456.34327677431122,102535.82832512321,null,84050.519179894109,null,186586.3475050173,null,116.6871921182266,null,91.000000000000142,null,8.0211640211640347,null,113.29894179894183,null,55.145502645502454,null,3.0079365079365092,null,33.087301587301589,null,36.095238095238081]
["Brookfield Primary School",2512,26.873831775700932,17.999999999999993,7.0663507109004806,3.0284360189573492,0,1.009478672985783,2.0189573459715637,1.009478672985783,59.006533197501888,22319.709813084108,null,3942.3927725118515,null,26262.10258559596,null,26.873831775700932,null,17.999999999999993,null,7.0663507109004806,null,3.0284360189573492,null,0,null,1.009478672985783,null,2.0189573459715637,null,1.009478672985783]
["Carlyle Infant School",2456,29.833333333333332,28.000000000000075,4.022471910112368,7.039325842696627,1.0056179775280902,5.0280898876404425,6.0337078651685339,0,80.962546816479474,28287.850000000031,null,7314.3120786516811,null,35602.162078651716,null,29.833333333333332,null,28.000000000000075,null,4.022471910112368,null,7.039325842696627,null,1.0056179775280902,null,5.0280898876404425,null,6.0337078651685339,null,0]
["Cavendish Close Infant School",2449,69.343873517786562,48.999999999999986,14.999999999999993,47.000000000000021,30.000000000000036,0,4.9999999999999973,12.999999999999998,228.34387351778659,58710.663241106711,null,34481.725000000013,null,93192.388241106732,null,69.343873517786562,null,48.999999999999986,null,14.999999999999993,null,47.000000000000021,null,30.000000000000036,null,0,null,4.9999999999999973,null,12.999999999999998]
["Cavendish Close Junior School",2019,110.87790697674419,58.000000000000043,19.000000000000014,66.999999999999986,33.000000000000107,1.0000000000000009,8.0000000000000018,13.999999999999995,310.87790697674433,84967.099418604659,null,43342.200000000041,null,128309.2994186047,null,110.87790697674419,null,58.000000000000043,null,19.000000000000014,null,66.999999999999986,null,33.000000000000107,null,1.0000000000000009,null,8.0000000000000018,null,13.999999999999995]
["Chaddesden Park Junior School",2467,106.64516129032258,67.000000000000028,59.999999999999908,18.000000000000007,119.0000000000001,3.9999999999999933,6.9999999999999893,15.000000000000011,396.64516129032262,86633.045161290327,null,71923.575000000012,null,158556.62016129034,null,106.64516129032258,null,67.000000000000028,null,59.999999999999908,null,18.000000000000007,null,119.0000000000001,null,3.9999999999999933,null,6.9999999999999893,null,15.000000000000011]
["Chellaston Infant School",2455,59.498607242339837,44.999999999999837,0.99999999999999856,76.000000000000099,8.0000000000000178,4.9999999999999929,4.9999999999999929,2.9999999999999991,202.4986072423398,51669.601671309123,null,26959.525000000023,null,78629.126671309146,null,59.498607242339837,null,44.999999999999837,null,0.99999999999999856,null,76.000000000000099,null,8.0000000000000178,null,4.9999999999999929,null,4.9999999999999929,null,2.9999999999999991]
["Chellaston Junior School",5203,102.60317460317461,52,2.0078431372549019,97.380392156862982,8.0313725490195971,0,10.03921568627451,0,272.06199813258661,77894.28571428571,null,30726.224313725543,null,108620.51002801125,null,102.60317460317461,null,52,null,2.0078431372549019,null,97.380392156862982,null,8.0313725490195971,null,0,null,10.03921568627451,null,0]
["Cherry Tree Hill Primary School",2451,113.42490842490842,103.00000000000009,156.55614973262007,17.060606060606059,56.199643493761137,35.124777183600706,12.042780748663102,8.0285204991087333,501.43738614326827,106036.60329670334,null,78615.623975044509,null,184652.22727174783,null,113.42490842490842,null,103.00000000000009,null,156.55614973262007,null,17.060606060606059,null,56.199643493761137,null,35.124777183600706,null,12.042780748663102,null,8.0285204991087333]
["Dale Community Primary School",2409,202.68518518518519,122.0000000000001,20.000000000000018,0,9.0000000000000195,283.00000000000023,96.999999999999801,5.9999999999999947,739.68518518518522,162314.35000000003,null,160991,null,323305.35000000003,null,202.68518518518519,null,122.0000000000001,null,20.000000000000018,null,0,null,9.0000000000000195,null,283.00000000000023,null,96.999999999999801,null,5.9999999999999947]
["Derby St Chad's CE (VC) Nursery and Infant School",3158,27.999999999999961,27.999999999999961,26.000000000000043,0.99999999999999956,3.9999999999999956,45,30.999999999999964,6,168.99999999999994,27302.799999999959,null,40695.499999999993,null,67998.299999999959,null,27.999999999999961,null,27.999999999999961,null,26.000000000000043,null,0.99999999999999956,null,3.9999999999999956,null,45,null,30.999999999999964,null,6]
["Derwent Primary School",2016,140,110.99999999999996,56.702928870292808,6.0753138075313924,3.0376569037656842,6.0753138075313924,108.3430962343095,59.740585774058466,490.97489539748921,123817.79999999999,null,95635.944560669333,null,219453.74456066932,null,140,null,110.99999999999996,null,56.702928870292808,null,6.0753138075313924,null,3.0376569037656842,null,6.0753138075313924,null,108.3430962343095,null,59.740585774058466]
["Firs Estate Primary School",2013,182.48767123287672,138,24.999999999999982,26.000000000000007,39.999999999999986,152.99999999999986,65.000000000000114,39.999999999999986,669.48767123287666,158467.02575342465,null,134931.94999999998,null,293398.97575342463,null,182.48767123287672,null,138,null,24.999999999999982,null,26.000000000000007,null,39.999999999999986,null,152.99999999999986,null,65.000000000000114,null,39.999999999999986]
["Gayton Community Junior School",2457,70.572207084468673,32.000000000000007,24.065040650406516,75.203252032520254,2.0054200542005436,16.04336043360432,16.04336043360432,3.0081300813008141,238.94077077010547,51928.04686648502,null,38116.993902438997,null,90045.040768924024,null,70.572207084468673,null,32.000000000000007,null,24.065040650406516,null,75.203252032520254,null,2.0054200542005436,null,16.04336043360432,null,16.04336043360432,null,3.0081300813008141]
["Grampian Primary Academy",2010,110.52884615384616,68.999999999999901,2.9999999999999933,12.999999999999991,0.99999999999999978,154.00000000000003,7.0000000000000044,8.0000000000000018,365.52884615384608,89595.3490384615,null,71321.600000000006,null,160916.94903846149,null,110.52884615384616,null,68.999999999999901,null,2.9999999999999933,null,12.999999999999991,null,0.99999999999999978,null,154.00000000000003,null,7.0000000000000044,null,8.0000000000000018]
["Griffe Field Primary School",2002,28.065882352941177,11.999999999999982,1.009478672985783,2.018957345971566,0,3.0284360189573447,0,0,46.122754390855853,20333.398588235286,null,1858.1978672985783,null,22191.596455533865,null,28.065882352941177,null,11.999999999999982,null,1.009478672985783,null,2.018957345971566,null,0,null,3.0284360189573447,null,0,null,0]
["Hackwood Primary School",9998,1.9576818169354817,1.1420653198104396,1.2407843042720954,0.30608021120075485,0.11180787811222594,0.13909396734067059,6.8985965153284326E-2,2.7488151658767796E-2,4.9939876144837205,1551.8586372524446,null,458.58892055656383,null,2010.4475578090085,null,1.9576818169354817,null,1.1420653198104396,null,1.2407843042720954,null,0.30608021120075485,null,0.11180787811222594,null,0.13909396734067059,null,6.8985965153284326E-2,null,2.7488151658767796E-2]
["Hardwick Primary School",3544,227.57777777777778,158.99999999999994,28.000000000000028,0,22.999999999999986,222.99999999999986,232.00000000000006,8.000000000000016,900.57777777777778,191887.74,null,201875.55,null,393763.29,null,227.57777777777778,null,158.99999999999994,null,28.000000000000028,null,0,null,22.999999999999986,null,222.99999999999986,null,232.00000000000006,null,8.000000000000016]
["Homefields Primary School",2006,9.4172185430463582,6,0,1.0031746031746016,3.0095238095238082,0,0,0,19.429916955744769,7686.6715231788085,null,1317.5695238095229,null,9004.2410469883307,null,{"$f":"C42","v":9.4172185430463582},null,{"$f":"D42","v":6},null,0,null,1.0031746031746016,null,3.0095238095238082,null,0,null,0,null,0]
["Lakeside Community Primary School",2434,202.70050761421322,149.99999999999983,13.087837837837862,8.0540540540540455,382.56756756756761,32.216216216216246,120.81081081081098,7.0472972972972832,916.48429139799703,174580.98274111666,null,208583.76604729739,null,383164.74878841406,null,202.70050761421322,null,149.99999999999983,null,13.087837837837862,null,8.0540540540540455,null,382.56756756756761,null,32.216216216216246,null,120.81081081081098,null,7.0472972972972832]
["Lawn Primary School",2522,37.258139534883725,20.999999999999993,33.076388888888893,23.053240740740723,22.050925925925917,14.032407407407403,4.0092592592592595,4.0092592592592595,158.48962101636516,29212.598372093023,null,29400.499537037023,null,58613.097909130047,null,37.258139534883725,null,20.999999999999993,null,33.076388888888893,null,23.053240740740723,null,22.050925925925917,null,14.032407407407403,null,4.0092592592592595,null,4.0092592592592595]
["Markeaton Primary School",2436,75.170984455958546,62.000000000000057,46.999999999999886,19.999999999999986,33.999999999999986,36.000000000000007,5.9999999999999885,20.999999999999996,301.17098445595849,67532.969948186554,null,54799.624999999964,null,122332.59494818651,null,75.170984455958546,null,62.000000000000057,null,46.999999999999886,null,19.999999999999986,null,33.999999999999986,null,36.000000000000007,null,5.9999999999999885,null,20.999999999999996]
["Meadow Farm Community Primary School",2452,49.566473988439313,37.999999999999972,14,7,8.9999999999999947,64.000000000000043,1.9999999999999951,4.0000000000000071,187.56647398843933,43268.466473988432,null,35640.900000000023,null,78909.366473988455,null,49.566473988439313,null,37.999999999999972,null,14,null,7,null,8.9999999999999947,null,64.000000000000043,null,1.9999999999999951,null,4.0000000000000071]
["Mickleover Primary School",2627,40.902380952380952,27.000000000000021,40.483091787439612,8.0966183574879054,4.0483091787439616,1.0120772946859913,1.0120772946859913,0,122.55455486542444,33797.44928571429,null,12255.395772946857,null,46052.845058661143,null,40.902380952380952,null,27.000000000000021,null,40.483091787439612,null,8.0966183574879054,null,4.0483091787439616,null,1.0120772946859913,null,1.0120772946859913,null,0]
["Landau Forte Academy Moorhead",2009,125.51908396946565,70.999999999999957,9.0694980694980565,3.0231660231660276,18.138996138996138,22.16988416988416,150.15057915057909,19.146718146718158,418.21792566830726,98525.203816793859,null,91329.417277992252,null,189854.6210947861,null,125.51908396946565,null,70.999999999999957,null,9.0694980694980565,null,3.0231660231660276,null,18.138996138996138,null,22.16988416988416,null,150.15057915057909,null,19.146718146718158]
["Oakwood Infant and Nursery School",2473,82,75.999999999999943,85.999999999999929,12.999999999999998,37.999999999999972,9.0000000000000089,75.999999999999943,2.0000000000000009,381.99999999999983,77331.399999999965,null,70227.099999999962,null,147558.49999999994,null,82,null,75.999999999999943,null,85.999999999999929,null,12.999999999999998,null,37.999999999999972,null,9.0000000000000089,null,75.999999999999943,null,2.0000000000000009]
["Oakwood Junior School",2471,133.61271676300578,92.000000000000114,106.61807580174943,16.093294460641395,56.326530612244902,8.0466472303207155,103.60058309037889,4.02332361516034,520.3211715735016,112067.71271676305,null,93955.268221574326,null,206022.98093833739,null,133.61271676300578,null,92.000000000000114,null,106.61807580174943,null,16.093294460641395,null,56.326530612244902,null,8.0466472303207155,null,103.60058309037889,null,4.02332361516034]
["Osmaston Primary School",2420,301.09342560553631,232.99999999999986,2.0135135135135145,2.0135135135135145,16.108108108108091,29.195945945945954,319.14189189189193,222.49324324324337,1125.0596418217526,263784.89757785457,null,278644.27077702712,null,542429.16835488169,null,301.09342560553631,null,232.99999999999986,null,2.0135135135135145,null,2.0135135135135145,null,16.108108108108091,null,29.195945945945954,null,319.14189189189193,null,222.49324324324337]
["Parkview Primary School",2003,16.231884057971012,12.999999999999998,0.99999999999999956,6.0000000000000053,0,0.99999999999999956,1.9999999999999991,0,39.231884057971016,14412.791304347824,null,2855.650000000001,null,17268.441304347823,null,16.231884057971012,null,12.999999999999998,null,0.99999999999999956,null,6.0000000000000053,null,0,null,0.99999999999999956,null,1.9999999999999991,null,0]
["Pear Tree Community Junior School",2017,186.78873239436618,124.00000000000004,2.0000000000000013,2.0000000000000013,46.999999999999936,112.99999999999999,165.99999999999994,8.0000000000000124,648.78873239436609,154648.78591549295,null,135509.04999999996,null,290157.83591549291,null,186.78873239436618,null,124.00000000000004,null,2.0000000000000013,null,2.0000000000000013,null,46.999999999999936,null,112.99999999999999,null,165.99999999999994,null,8.0000000000000124]
["Pear Tree Infant School",2424,84.000000000000043,84.000000000000043,0,0,47.18577075098807,80.316205533596857,109.43083003952576,10.039525691699595,414.97233201581037,81908.400000000038,null,99543.654150197632,null,181452.05415019765,null,84.000000000000043,null,84.000000000000043,null,0,null,0,null,47.18577075098807,null,80.316205533596857,null,109.43083003952576,null,10.039525691699595]
["Portway Infant School",2439,15.999999999999993,15.999999999999993,11.000000000000011,10.000000000000009,6.0000000000000062,4.0000000000000044,1.0000000000000011,1.0000000000000011,65.000000000000028,15601.599999999993,null,9268.4250000000084,null,24870.025000000001,null,15.999999999999993,null,15.999999999999993,null,11.000000000000011,null,10.000000000000009,null,6.0000000000000062,null,4.0000000000000044,null,1.0000000000000011,null,1.0000000000000011]
["Portway Junior School",2440,51.749271137026241,25.999999999999996,15.042372881355931,13.036723163841804,7.0197740112994245,5.0141242937852981,3.0084745762711864,2.0056497175141232,122.87638978109399,39187.683381924195,null,12971.539548022589,null,52159.222929946787,null,51.749271137026241,null,25.999999999999996,null,15.042372881355931,null,13.036723163841804,null,7.0197740112994245,null,5.0141242937852981,null,3.0084745762711864,null,2.0056497175141232]
["Ravensdale Infant and Nursery School",2462,36,32.999999999999893,81.630350194552648,24.186770428015564,8.0622568093385212,20.155642023346314,16.124513618677042,1.0077821011673158,220.16731517509729,33790.199999999953,null,40044.54931906618,null,73834.749319066133,null,36,null,32.999999999999893,null,81.630350194552648,null,24.186770428015564,null,8.0622568093385212,null,20.155642023346314,null,16.124513618677042,null,1.0077821011673158]
["Ravensdale Junior School",2463,73.937677053824359,42.000000000000071,104.29971181556209,17.048991354466864,12.034582132564843,25.072046109510101,16.046109510086445,6.0172910662824384,296.45640904229725,58114.313881019858,null,49015.248414985632,null,107129.56229600549,null,73.937677053824359,null,42.000000000000071,null,104.29971181556209,null,17.048991354466864,null,12.034582132564843,null,25.072046109510101,null,16.046109510086445,null,6.0172910662824384]
["Redwood Primary School",2505,190.62650602409639,140.00000000000028,12.041095890410986,70.239726027397182,15.05136986301369,188.64383561643831,36.123287671232902,89.304794520548171,742.03061561313791,163715.62168674709,null,163953.49323630147,null,327669.11492304853,null,190.62650602409639,null,140.00000000000028,null,12.041095890410986,null,70.239726027397182,null,15.05136986301369,null,188.64383561643831,null,36.123287671232902,null,89.304794520548171]
["Reigate Park Primary School",2020,133.86904761904762,105.99999999999994,145.42028985507255,89.257971014492881,49.14202898550711,21.060869565217391,8.0231884057971197,5.0144927536231867,557.78788819875774,118334.63928571425,null,82250.593478260882,null,200585.23276397513,null,133.86904761904762,null,105.99999999999994,null,145.42028985507255,null,89.257971014492881,null,49.14202898550711,null,21.060869565217391,null,8.0231884057971197,null,5.0144927536231867]
["Ridgeway Infant School",2458,43.999999999999879,43.999999999999879,21.079245283018864,42.158490566037777,7.0264150943396118,14.05283018867925,13.049056603773584,3.0113207547169725,188.37735849056583,42904.399999999878,null,29408.332641509434,null,72312.732641509312,null,43.999999999999879,null,43.999999999999879,null,21.079245283018864,null,42.158490566037777,null,7.0264150943396118,null,14.05283018867925,null,13.049056603773584,null,3.0113207547169725]
["Roe Farm Primary School",2001,174.2608695652174,91.999999999999844,54.132678132678265,70.171990171990174,24.05896805896807,2.0049140049140033,75.184275184275066,134.32923832923825,626.14293344728105,133907.96521739123,null,145198.02751842747,null,279105.99273581873,null,174.2608695652174,null,91.999999999999844,null,54.132678132678265,null,70.171990171990174,null,24.05896805896807,null,2.0049140049140033,null,75.184275184275066,null,134.32923832923825]
["Rosehill Infant and Nursery School",2429,29.200000000000003,28.999999999999947,7.1468531468531538,0,39.818181818181856,7.1468531468531538,83.720279720279663,4.0839160839160877,200.11608391608385,28385.359999999979,null,55781.648251748244,null,84167.008251748222,null,29.200000000000003,null,28.999999999999947,null,7.1468531468531538,null,0,null,39.818181818181856,null,7.1468531468531538,null,83.720279720279663,null,4.0839160839160877]
["Shelton Infant School",2444,50.274881516587676,46.999999999999901,5.9999999999999902,2.9999999999999951,36.999999999999922,33.999999999999901,32.000000000000028,7.0000000000000098,216.27488151658744,47589.293838862519,null,45735.174999999952,null,93324.468838862464,null,50.274881516587676,null,46.999999999999901,null,5.9999999999999902,null,2.9999999999999951,null,36.999999999999922,null,33.999999999999901,null,32.000000000000028,null,7.0000000000000098]
["Shelton Junior School",5209,100.68539325842697,59.999999999999908,9.0694980694980565,8.0617760617760652,61.471042471042594,37.28571428571432,49.378378378378329,7.0540540540540473,333.0058565788903,80366.26179775277,null,64888.656081081113,null,145254.91787883389,null,100.68539325842697,null,59.999999999999908,null,9.0694980694980565,null,8.0617760617760652,null,61.471042471042594,null,37.28571428571432,null,49.378378378378329,null,7.0540540540540473]
["Silverhill Primary School",2469,47.431279620853076,19.999999999999979,35.08413461538462,8.0192307692307558,4.0096153846153859,7.0168269230769331,0,0,121.56108731316074,34240.826540284346,null,13055.859014423078,null,47296.685554707423,null,47.431279620853076,null,19.999999999999979,null,35.08413461538462,null,8.0192307692307558,null,4.0096153846153859,null,7.0168269230769331,null,0,null,0]
["Cottons Farm Primary School",2023,60.837209302325583,49.999999999999972,1.0092592592592593,2.0185185185185164,3.0277777777777803,37.342592592592638,14.129629629629671,46.425925925925931,214.79091300602937,54577.832558139518,null,48724.412962963004,null,103302.24552110252,null,60.837209302325583,null,49.999999999999972,null,1.0092592592592593,null,2.0185185185185164,null,3.0277777777777803,null,37.342592592592638,null,14.129629629629671,null,46.425925925925931]
["Springfield Primary School",2466,62.315789473684205,34.000000000000036,89.999999999999986,24.000000000000007,19.000000000000004,10.000000000000005,15.000000000000007,2.9999999999999893,257.31578947368422,48367.473684210534,null,42312.374999999993,null,90679.848684210534,null,62.315789473684205,null,34.000000000000036,null,89.999999999999986,null,24.000000000000007,null,19.000000000000004,null,10.000000000000005,null,15.000000000000007,null,2.9999999999999893]
["St Alban's Catholic Primary School",3543,48.68284789644013,23,41.000000000000149,47.000000000000121,21.000000000000011,5.0000000000000107,15.999999999999996,32.999999999999872,234.68284789644025,36226.694174757278,null,54411.574999999997,null,90638.269174757268,null,48.68284789644013,null,23,null,41.000000000000149,null,47.000000000000121,null,21.000000000000011,null,5.0000000000000107,null,15.999999999999996,null,32.999999999999872]
["St George's Catholic Voluntary Academy",3531,57.154518950437314,39.999999999999936,15.044510385756691,42.124629080118574,16.047477744807136,40.118694362017756,44.130563798219733,26.077151335311573,280.69754565666869,48221.12303206994,null,67731.03768545996,null,115952.1607175299,null,57.154518950437314,null,39.999999999999936,null,15.044510385756691,null,42.124629080118574,null,16.047477744807136,null,40.118694362017756,null,44.130563798219733,null,26.077151335311573]
["St James' Church of England Aided Infant School",3526,18,15.999999999999959,2.9999999999999987,0,15.999999999999959,3.9999999999999987,40.999999999999993,17.999999999999975,115.99999999999989,16676.199999999983,null,35312.549999999967,null,51988.749999999949,null,18,null,15.999999999999959,null,2.9999999999999987,null,0,null,15.999999999999959,null,3.9999999999999987,null,40.999999999999993,null,17.999999999999975]
["St James' Church of England Aided Junior School",3535,120.18791946308725,68.000000000000071,9.061224489795924,0,80.544217687074834,15.102040816326529,165.11564625850349,16.108843537414966,474.11989225220304,94347.369127516809,null,114732.57006802724,null,209079.93919554405,null,120.18791946308725,null,68.000000000000071,null,9.061224489795924,null,0,null,80.544217687074834,null,15.102040816326529,null,165.11564625850349,null,16.108843537414966]
["St John Fisher Catholic Voluntary Academy",2008,58,31.000000000000057,21.999999999999993,41.999999999999893,39.999999999999986,35.000000000000099,38.999999999999922,5.9999999999999973,273,44735.200000000026,null,62048.199999999968,null,106783.4,null,58,null,31.000000000000057,null,21.999999999999993,null,41.999999999999893,null,39.999999999999986,null,35.000000000000099,null,38.999999999999922,null,5.9999999999999973]
["St Joseph's Catholic Primary School, Derby",3542,68.32676056338029,44.00000000000005,37.494652406417124,46.614973262032038,43.574866310160594,71.949197860962428,73.97593582887697,35.467914438502689,421.40430067033219,55975.168450704252,null,113328.11891711228,null,169303.28736781655,null,{"$f":"C74","v":68.32676056338029},null,{"$f":"D74","v":44.00000000000005},null,37.494652406417124,null,46.614973262032038,null,43.574866310160594,null,71.949197860962428,null,73.97593582887697,null,35.467914438502689]
["St Mary's Catholic Primary School and Nursery",3528,70.461095100864554,49.000000000000107,54.333333333333442,35.21604938271615,44.271604938271452,38.234567901234584,20.123456790123459,18.111111111111125,329.75121855765491,59310.94639769457,null,68688.350925925915,null,127999.29732362049,null,70.461095100864554,null,49.000000000000107,null,{"$f":"E75","v":54.333333333333442},null,{"$f":"F75","v":35.21604938271615},null,{"$f":"G75","v":44.271604938271452},null,{"$f":"H75","v":38.234567901234584},null,{"$f":"I75","v":20.123456790123459},null,{"$f":"J75","v":18.111111111111125}]
["St Peter's Church of England Aided Junior School",3534,37.547619047619044,28.999999999999936,15.182926829268302,5.0609756097560918,3.0365853658536555,15.182926829268302,8.0975609756097491,0,113.10859465737508,32870.535714285681,null,14593.373780487806,null,47463.909494773485,null,37.547619047619044,null,28.999999999999936,null,15.182926829268302,null,5.0609756097560918,null,3.0365853658536555,null,15.182926829268302,null,8.0975609756097491,null,0]
["St Werburgh's Church of England VA Primary School",3532,21.337620578778136,18.999999999999996,51.999999999999858,23.000000000000007,6.9999999999999956,0,6,1.0000000000000011,129.337620578778,19782.90353697749,null,21427.324999999968,null,41210.228536977462,null,21.337620578778136,null,18.999999999999996,null,51.999999999999858,null,23.000000000000007,null,6.9999999999999956,null,0,null,6,null,1.0000000000000011]
["Village Primary School",3546,251.42532467532467,177.00000000000009,20.000000000000025,0.99999999999999811,133.99999999999989,138.99999999999974,219.00000000000009,18.999999999999989,960.42532467532453,212581.42694805196,null,208547.02499999991,null,421128.45194805186,null,251.42532467532467,null,177.00000000000009,null,20.000000000000025,null,0.99999999999999811,null,133.99999999999989,null,138.99999999999974,null,219.00000000000009,null,18.999999999999989]
["Walter Evans Church of England Aided Primary School",3530,10.305555555555555,4.0000000000000187,26.140921409214105,6.0325203252032464,4.0216802168021646,11.059620596205951,1.0054200542005411,2.0108401084010854,64.576558265582676,7288.3750000000073,null,13945.477777777774,null,21233.852777777782,null,10.305555555555555,null,4.0000000000000187,null,26.140921409214105,null,6.0325203252032464,null,4.0216802168021646,null,11.059620596205951,null,1.0054200542005411,null,2.0108401084010854]
["Wren Park Primary School",2459,33,22.000000000000018,14.218181818181831,7.1090909090909156,2.031168831168829,1.0155844155844167,1.0155844155844167,0,80.389610389610411,27362.500000000007,null,6073.1440259740302,null,33435.644025974034,null,33,null,22.000000000000018,null,14.218181818181831,null,7.1090909090909156,null,2.031168831168829,null,1.0155844155844167,null,1.0155844155844167,null,0]
["Al-Madinah",4000,70.681318681318686,31.00000000000006,15.056179775280906,6.0224719101123725,33.123595505618106,69.258426966292191,86.322097378277277,23.086142322097384,334.55023253899702,51548.872527472551,null,92457.11423220986,null,144005.98675968242,null,70.681318681318686,null,31.00000000000006,null,15.056179775280906,null,6.0224719101123725,null,33.123595505618106,null,69.258426966292191,null,86.322097378277277,null,23.086142322097384]
[]
["Total Primary","Total Primary",6703.5654340471592,4691.6243106238408,2284.7389853479863,1994.5359958760901,2221.6819490085995,2826.3023228096845,3931.8957873291652,1282.8225897462639,25937.167374788791,5655818.8309046552,0,5200585.4680840783,0,10856404.298988735,null,{"$f":"SUM(R10:R82)","v":6703.5654340471592},null,{"$f":"SUM(T10:T82)","v":4691.6243106238408},null,{"$f":"SUM(V10:V82)","v":2284.7389853479863},null,{"$f":"SUM(X10:X82)","v":1994.5359958760901},null,{"$f":"SUM(Z10:Z82)","v":2221.6819490085995},null,{"$f":"SUM(AB10:AB82)","v":2826.3023228096845},null,{"$f":"SUM(AD10:AD82)","v":3931.8957873291652},null,{"$f":"SUM(AF10:AF82)","v":1282.8225897462639}]
[]
["Chellaston Academy",5402,192.82762220584621,79.142395982783299,2.0307489830102861,121.8449389806173,9.1383704235463075,4.0614979660205863,20.307489830102856,0,429.35306437192685,null,185261.37597569387,null,66937.268749999959,252198.64472569383,null,null,{"$f":"C85","v":192.82762220584621},null,{"$f":"D85","v":79.142395982783299},null,{"$f":"E85","v":2.0307489830102861},null,{"$f":"F85","v":121.8449389806173},null,{"$f":"G85","v":9.1383704235463075},null,{"$f":"H85","v":4.0614979660205863},null,{"$f":"I85","v":20.307489830102856},null,{"$f":"J85","v":0}]
["Da Vinci Academy",4007,304.78031634446398,167.99999999999994,50.999999999999986,134.0000000000002,52,10.999999999999995,116,122.00000000000007,958.78031634446427,null,311606.68558875221,null,267067.95000000013,578674.63558875234,null,null,304.78031634446398,null,167.99999999999994,null,{"$f":"E86","v":50.999999999999986},null,{"$f":"F86","v":134.0000000000002},null,{"$f":"G86","v":52},null,{"$f":"H86","v":10.999999999999995},null,{"$f":"I86","v":116},null,{"$f":"J86","v":122.00000000000007}]
["Derby Cathedral School",4004,38.67971887550204,38.67971887550204,30.271084337349389,36.99799196787157,21.862449799196789,33.63453815261034,57.178714859437832,18.498995983935757,275.80321285140576,null,47145.742344377548,null,102080.78125000003,149226.52359437756,null,null,38.67971887550204,null,38.67971887550204,null,30.271084337349389,null,36.99799196787157,null,21.862449799196789,null,33.63453815261034,null,57.178714859437832,null,18.498995983935757]
["Derby Moor Community Sports College",4178,476.68711656441718,217.00000000000054,58.405909797822652,89.62286158631413,40.279937791601832,363.52643856920673,320.22550544323548,17.118973561430842,1582.8667433140295,null,467330.98957055237,null,479800.21889580123,947131.20846635359,null,null,476.68711656441718,null,217.00000000000054,null,58.405909797822652,null,89.62286158631413,null,40.279937791601832,null,363.52643856920673,null,320.22550544323548,null,17.118973561430842]
["Lees Brook Community School",4006,288.40076335877865,142.99999999999966,118.11059044048766,118.11059044048766,117.10965323336504,9.0084348641049701,47.044048734770428,79.074039362699139,919.85812043469321,null,287868.0262404579,null,236758.05857544561,524626.08481590357,null,null,288.40076335877865,null,142.99999999999966,null,118.11059044048766,null,118.11059044048766,null,117.10965323336504,null,9.0084348641049701,null,47.044048734770428,null,79.074039362699139]
["Littleover Community School",4182,212.00887978142075,105.99999999999994,60.040816326530546,21.014285714285734,5.0034013605442222,26.017687074829968,15.010204081632711,0,445.09527433924382,null,212001.6357752732,null,51501.386139455833,263503.02191472903,null,null,212.00887978142075,null,105.99999999999994,null,60.040816326530546,null,21.014285714285734,null,5.0034013605442222,null,26.017687074829968,null,15.010204081632711,null,0]
["Merrill College",4001,492.76880222841231,272.00000000000017,21.05570291777185,16.042440318302361,77.204244031829973,99.262599469496308,379.00265251989418,112.29708222811637,1469.6335237138235,null,503970.99220055726,null,423941.81419098133,927912.80639153859,null,null,492.76880222841231,null,272.00000000000017,null,21.05570291777185,null,16.042440318302361,null,77.204244031829973,null,99.262599469496308,null,379.00265251989418,null,112.29708222811637]
["Murray Park School",5406,312.02059496567506,148.00000000000003,225.74750830564798,136.45182724252493,103.34219269102981,106.35215946843877,53.1760797342193,23.076411960132869,1108.1667743676687,null,308505.88621281466,null,280648.67524916958,589154.56146198418,null,null,312.02059496567506,null,148.00000000000003,null,225.74750830564798,null,136.45182724252493,null,103.34219269102981,null,106.35215946843877,null,53.1760797342193,null,23.076411960132869]
["Noel-Baker Academy",4005,447.49484536082474,207.99999999999946,152.99999999999989,84.999999999999957,207.99999999999946,70.999999999999972,315.9999999999996,49.000000000000028,1537.4948453608231,null,440589.43634020595,null,451421.54999999946,892010.98634020542,null,null,447.49484536082474,null,207.99999999999946,null,152.99999999999989,null,84.999999999999957,null,207.99999999999946,null,70.999999999999972,null,315.9999999999996,null,49.000000000000028]
["Saint Benedict Catholic Voluntary Academy",4607,398.36115843270869,191.99999999999955,114.0966101694915,104.08813559322036,158.13389830508504,159.13474576271139,239.20254237288142,91.077118644067781,1456.0942092801656,null,395207.54182282777,null,459223.14262711856,854430.68444994627,null,null,398.36115843270869,null,191.99999999999955,null,114.0966101694915,null,104.08813559322036,null,158.13389830508504,null,159.13474576271139,null,239.20254237288142,null,91.077118644067781]
["City of Derby Academy",4008,405.47398843930637,220.0000000000004,15.116150442477874,72.557522123893762,89.689159292035384,262.01327433628359,178.37057522123882,60.464601769911496,1303.6852716251476,null,413021.59552023141,null,379689.15478429222,792710.75030452362,null,null,405.47398843930637,null,220.0000000000004,null,15.116150442477874,null,72.557522123893762,null,89.689159292035384,null,262.01327433628359,null,178.37057522123882,null,60.464601769911496]
["West Park School",5412,321.23684210526312,154.99999999999991,315.00000000000023,82.999999999999986,54.000000000000007,70.000000000000043,23.999999999999979,8.9999999999999982,1031.2368421052631,null,318769.06644736836,null,211357.90000000008,530126.9664473685,null,null,321.23684210526312,null,154.99999999999991,null,315.00000000000023,null,82.999999999999986,null,54.000000000000007,null,70.000000000000043,null,23.999999999999979,null,8.9999999999999982]
["Allestree Woodlands School",5414,231.55922865013775,89.000000000000043,94.085067873303146,97.087782805429811,70.063348416289642,63.057013574660644,35.031674208144821,21.019004524886846,700.90312005285284,null,219829.32451790638,null,173714.9159276018,393544.24044550816,null,null,231.55922865013775,null,89.000000000000043,null,94.085067873303146,null,97.087782805429811,null,70.063348416289642,null,63.057013574660644,null,35.031674208144821,null,21.019004524886846]
["Derby Manufacturing UTC",4003,60.335820895522389,11.000000000000004,11.999999999999995,13.000000000000002,23.999999999999925,18.999999999999975,28.000000000000053,14.000000000000007,181.33582089552235,null,51942.601305970158,null,59391.549999999988,111334.15130597015,null,null,60.335820895522389,null,11.000000000000004,null,11.999999999999995,null,13.000000000000002,null,23.999999999999925,null,18.999999999999975,null,28.000000000000053,null,14.000000000000007]
["Al-Madinah",4000,0,0,0,0,0,0,0,0,0,null,0,null,0,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Landau Forte College (Fox Street)",6905,254.1,113.00000000000034,88.000000000000085,51,104.99999999999972,146.00000000000037,168.99999999999963,42.999999999999964,969.10000000000014,null,247942.55750000014,null,315887.62499999983,563830.1825,null,null,254.1,null,113.00000000000034,null,88.000000000000085,null,51,null,104.99999999999972,null,146.00000000000037,null,168.99999999999963,null,42.999999999999964]
[]
["Total Secondary","Total Secondary",4436.7356982082802,2159.8221148582857,1357.9601895938929,1179.8183767729479,1134.8266553445233,1443.0683892383638,1997.549487005557,659.62622803518127,14369.407139057028,0,4410993.457362989,0,3959421.9913898655,8370415.448752855,null,null,{"$f":"SUM(S85:S101)","v":4436.7356982082802},null,{"$f":"SUM(U85:U101)","v":2159.8221148582857},null,{"$f":"SUM(W85:W101)","v":1357.9601895938929},null,{"$f":"SUM(Y85:Y101)","v":1179.8183767729479},null,{"$f":"SUM(AA85:AA101)","v":1134.8266553445233},null,{"$f":"SUM(AC85:AC101)","v":1443.0683892383638},null,{"$f":"SUM(AE85:AE101)","v":1997.549487005557},null,{"$f":"SUM(AG85:AG101)","v":659.62622803518127}]
[]
["The Bemrose School Primary",4177,106.02985074626865,45.999999999999886,20.000000000000011,55.999999999999943,36.000000000000114,92.999999999999943,29.999999999999893,7.0000000000000151,394.02985074626844,77108.638805970084,null,82878.52499999998,null,159987.16380597005,null,{"$f":"C104","v":106.02985074626865},null,{"$f":"D104","v":45.999999999999886},null,{"$f":"E104","v":20.000000000000011},null,{"$f":"F104","v":55.999999999999943},null,{"$f":"G104","v":36.000000000000114},null,{"$f":"H104","v":92.999999999999943},null,{"$f":"I104","v":29.999999999999893},null,{"$f":"J104","v":7.0000000000000151}]
["The Bemrose School Secondary",4177,454.94444444444446,199.99999999999991,59.077733860342562,39.051383399209513,93.122529644268994,217.2859025032941,256.33728590250342,35.046113306982875,1354.8653930610458,null,442905.73194444447,null,382269.56126482249,825175.29320926697,null,null,{"$f":"C105","v":454.94444444444446},null,{"$f":"D105","v":199.99999999999991},null,{"$f":"E105","v":59.077733860342562},null,{"$f":"F105","v":39.051383399209513},null,{"$f":"G105","v":93.122529644268994},null,{"$f":"H105","v":217.2859025032941},null,{"$f":"I105","v":256.33728590250342},null,{"$f":"J105","v":35.046113306982875}]
["Total All Through School","Total All Through",560.97429519071306,245.9999999999998,79.077733860342576,95.051383399209456,129.12252964426909,310.28590250329404,286.33728590250331,42.046113306982889,1748.8952438073143,77108.638805970084,442905.73194444447,82878.52499999998,382269.56126482249,985162.45701523707]
[]
["All Schools","All",11701.275427446153,7097.4464254821269,3721.7769088022219,3269.4057560482474,3485.6311339973918,4579.6566145513425,6215.782560237225,1984.4949310884281,42055.469757653133,5732927.4697106257,4853899.1893074336,5283463.9930840787,4341691.5526546882,20211982.20475683,null,{"$f":"R83+R104","v":6809.5952847934277},{"$f":"S102+S105","v":4891.6801426527245},{"$f":"T83+T104","v":4737.6243106238408},{"$f":"U102+U105","v":2359.8221148582857},{"$f":"V83+V104","v":2304.7389853479863},{"$f":"W102+W105","v":1417.0379234542354},{"$f":"X83+X104","v":2050.5359958760901},{"$f":"Y102+Y105","v":1218.8697601721574},{"$f":"Z83+Z104","v":2257.6819490085995},{"$f":"AA102+AA105","v":1227.9491849887922},{"$f":"AB83+AB104","v":2919.3023228096845},{"$f":"AC102+AC105","v":1660.354291741658},{"$f":"AD83+AD104","v":3961.8957873291652},{"$f":"AE102+AE105","v":2253.8867729080603},{"$f":"AF83+AF104","v":1289.8225897462639},{"$f":"AG102+AG105","v":694.67234134216415}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R108+S108","v":11701.275427446151},null,{"$f":"T108+U108","v":7097.4464254821269},null,{"$f":"V108+W108","v":3721.7769088022214},null,{"$f":"X108+Y108","v":3269.4057560482474},null,{"$f":"Z108+AA108","v":3485.6311339973918},null,{"$f":"AB108+AC108","v":4579.6566145513425},null,{"$f":"AD108+AE108","v":6215.782560237225},null,{"$f":"AF108+AG108","v":1984.4949310884281}]
[null,"Unts",11701.275427446151,7097.4464254821251,3721.7769088022219,3269.405756048247,3485.6311339973913,4579.6566145513425,6215.782560237225,1984.4949310884281,null,null,null,null,null,20211982.20475683,null,null,{"$f":"C110","v":11701.275427446151},null,{"$f":"D110","v":7097.4464254821251},null,{"$f":"E110","v":3721.7769088022219},null,{"$f":"F110","v":3269.405756048247},null,{"$f":"G110","v":3485.6311339973913},null,{"$f":"H110","v":4579.6566145513425},null,{"$f":"I110","v":6215.782560237225},null,{"$f":"J110","v":1984.4949310884281}]
[null,"Variance",0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"APT",5732927.4697106238,4853899.1893074336,5283463.9930840787,4341691.5526546873,20211982.204756822]
[]
[null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Alvaston Infant and Nursery School",2443]
["Arboretum Primary School",2629]
["Ashgate Nursery",1014]
["Asterdale Primary School",2464]
["Beaufort Community Primary School",2004]
["Becket Primary School",2405]
["Bemrose",4177]
["Bishop Lonsdale Church of England (Aided) Primary School",2011]
["Borrow Wood Primary School",5201]
["Wyndham Primary Academy",2007]
["Brackensdale Infant School",2433]
["Breadsall Hill Top Primary School",2447]
["Brookfield Primary School",2512]
["Carlyle Infant School",2456]
["Cavendish Close Infant School",2449]
["Central Nursery",1006]
["Chaddesden Park Primary School",2467]
["Cherry Tree Hill Primary School",2451]
["Derwent Community School",2619]
["Firs Estate Primary School - converts to an Academy Jan 2018",2518]
["Grampian Primary School /Academy",2010]
["Griffe Field Primary School",2002]
["Hardwick Primary School",3544]
["Harrington Nursery",1008]
["Homefields Primary",2006]
["Lakeside Community Primary School",2434]
["Lord St Nursery",1005]
["Meadow Farm Community Primary School",2452]
["Osmaston Primary School",2420]
["Oakwood Infant School",2473]
["Parkview Primary School",2003]
["Ravensdale Infant and Nursery School",2462]
["Redwood Primary School",2505]
["Reigate Primary School",2000]
["Roe Farm Primary School",2001]
["Rosehill Infant and Nursery School",2429]
["Shelton Infant School",2444]
["Cotton's Farm Primary School",2430]
["St Alban's Catholic Primary School",3543]
["St Chad's Church of England (Controlled) Nursery and Infant School",3158]
["St James' Church of England (Aided) Infant School and Nursery",3526]
["St Mary's Catholic Primary School",3528]
["Stonehill Nursery",1010]
["Village Primary School",3546]
["Walbrook Nursery",1009]
["Walter Evans Church of England (Aided) Primary School",3530]
["Whitecross Nursery",1015]
[]
["Ace Nursery",206189]
["Alvaston Achievers","EY545705"]
["An-Noor Nursery","EY362920"]
["Becket Sure Start Children's Centre","EY380753"]
["Best Start Sinfin","EY467568"]
["Bizzy Kidz","EY450983"]
["Boulton Lane Park Pre-School Playgroup",206124]
["Bramble Brook Pre-School  Playgroup","EY282068"]
["Busy Bees Pre-School",206126]
["Busy Bees-Derby, Heatherton",206111]
["Carlton Private Day Nursery",206091]
["Childcare @ St James Centre","EY396374"]
["Chuckles Pre-School Playgroup",206128]
["Derby City Childminding Network - AR",205999]
["Derby City Childminding Network - ALB","EY398922"]
["Derby City Childminding Network - AJH",205921]
["Derby City Childminding Network - AMD","EY491735"]
["Derby City Childminding Network - AM","EY000013"]
["Derby City Childminding Network - AN","EY543687"]
["Derby City Childminding Network - AP","EY536395"]
["Derby City Childminding Network - CR","EY542496"]
["Derby City Childminding Network - CM","EY421552"]
["Derby City Childminding Network - CLHP","EY251518"]
["Derby City Childminding Network - CAB",205852]
["Derby City Childminding Network - CEO","EY412756"]
["Derby City Childminding Network - CM","EY438525"]
["Derby City Childminding Network - DS","EY294474"]
["Derby City Childminding Network - DG",205919]
["Derby City Childminding Network - ER","EY475575"]
["Derby City Childminding Network - ELS","EY455065"]
["Derby City Childminding Network - FM","EY401536"]
["Derby City Childminding Network - HB","EY316120"]
["Derby City Childminding Network - HMS",205849]
["Derby City Childminding Network - HGS","EY407775"]
["Derby City Childminding Network - NJ",205980]
["Derby City Childminding Network - JLK","EY477127"]
["Derby City Childminding Network - JEA","EY240000"]
["Derby City Childminding Network - JMS","EY369088"]
["Derby City Childminding Network - JM","EY462623"]
["Derby City Childminding Network - JMC","EY264853"]
["Derby City Childminding Network - JD",205881]
["Derby City Childminding Network - JC","EY500987"]
["Derby City Childminding Network - JCH",205922]
["Derby City Childminding Network - JES","EY368441"]
["Derby City Childminding Network - KJD","EY405755"]
["Derby City Childminding Network - LB","EY448130"]
["Derby City Childminding Network - LM",306845]
["Derby City Childminding Network - LS","EY546840"]
["Derby City Childminding Network - LD",205878]
["Derby City Childminding Network - LMG",260849]
["Derby City Childminding Network - MEH","EY340934"]
["Derby City Childminding Network - MM","EY357686"]
["Derby City Childminding Network - MEK","EY460509"]
["Derby City Childminding Network - NS","EY428424"]
["Derby City Childminding Network - NJ","EY396733"]
["Derby City Childminding Network - PC","EY453657"]
["Derby City Childminding Network - REE","EY484039"]
["Derby City Childminding Network - RGB","EY487257"]
["Derby City Childminding Network - RH","EY552896"]
["Derby City Childminding Network - RLB","EY343478"]
["Derby City Childminding Network - RW","EY447118"]
["Derby City Childminding Network - RAC","EY393682"]
["Derby City Childminding Network - RJF","EY395288"]
["Derby City Childminding Network - RSW","EY278371"]
["Derby City Childminding Network - RZ","EY541336"]
["Derby City Childminding Network - RP","EY268223"]
["Derby City Childminding Network - RS",206031]
["Derby City Childminding Network - SAF","EY406938"]
["Derby City Childminding Network - SM","EY546157"]
["Derby City Childminding Network - SU","EY299821"]
["Derby City Childminding Network - SHC",260848]
["Derby City Childminding Network - SM",205978]
["Derby City Childminding Network - SJJ","EY480166"]
["Derby City Childminding Network - ST",206043]
["Derby City Childminding Network - SLB","EY505502"]
["Derby City Childminding Network - SJB","EY252328"]
["Derby City Childminding Network - STM","EY435150"]
["Derby City Childminding Network - TLA","EY299849"]
["Derby City Childminding Network - VSu","EY547709"]
["Derby City Childminding Network - VSm",206020]
["Derby City Childminding Network - VE",205892]
["Derby City Childminding Network - WJW","EY318345"]
["Derby City Childminding Network - WLAW","EY464682"]
["Derby City Childminding Network - YW","EY414019"]
["Derby City Childminding Network - ZH","EY458078"]
["Derby City Childminding Network - ZB","EY350863"]
["Derby High School","EY240925"]
["Derby Montessori","EY476012"]
["Derwent Stepping Stones At Brackensdale","EY460372"]
["Derwent Stepping Stones- St Marks Rd","EY330097"]
["Diamond Day PDN","EY421215"]
["Emmanuel School","EY345674"]
["Field Lane Playgroup Ltd","EY307423"]
["First Friends Private Day Nursery",206106]
["First Steps Early Years Centre","EY539483"]
["Fun Time Nursery Limited","EY478943"]
["Heatherton Pre-School","EY406182"]
["Homelands Early Years Centre","EY539486"]
["Incredible Kids","EY477956"]
["King George V Pre-School",206134]
["Kingfisher Day Nurser Pre-School And A","EY285337"]
["Kingfisher Day Nursery (2)","EY371448"]
["La Petite Academy",206109]
["Leapfrog Day Nursery(1)",206110]
["Leapfrogs Pre School",206135]
["Little Acorns Nursery",509195]
["Little Owls Playgroup","EY492973"]
["Little Poppies Pre-School ( Royal British","EY371611"]
["Little Scholars Private Day Nursery(1) Sunnyhill","EY550368"]
["Little Scholars Private Day Nursery(2) Littleover",509197]
["Little Angels Playschool CIC ","EY471706"]
["Marble Hall Little Angels Day Nursery","EY544417"]
["Mary Poppins Day Nursery",206117]
["Mickleover Methodist Playgroup",206141]
["Oak House Nursery","EY304261"]
["Oaktree Day Nursery",258404]
["Orchard Day Nursery And Nursery Scho",258405]
["Orchard Nursery School(1)",258406]
["Park Playgroup (the)",206160]
["Play & Learn","EY284120"]
["Playcorner Nursery","EY474393"]
["Playdays Opportunity Group",206146]
["Positive Steps Childcare","EY370198"]
["Riverside Day Nursery - Asquith Court","EY283239"]
["Rosehill Early Years Centre","EY539485"]
["Royal School For The Deaf",113044]
["Rydale Childrens Centre P D N","EY370254"]
["Scallywags Nursery","EY481412"]
["Shelton Lock Pre-School","EY541492"]
["Shining Stars Day Nursery","EY500690"]
["Silver Trees Private Day Nursery","EY282326"]
["Sinfin Community Childcare","EY279508"]
["Sinfin Community Childcare at SCILLS Community Centre","EY456892"]
["St Andrew's Pre-School Playgroup","EY541153"]
["St Edmunds Pre-School And Playgroup","EY535976"]
["St Joseph's R. C. Pre-School",206154]
["St Paul's Church Hall Pre-School","EY395637"]
["Sunny Days Nursery","EY484523"]
["The Cottage Private Day Nursery Uttoxeter Road","EY100960"]
["The Cottage Private Day Nursery(3)",206103]
["The Faraway Tree Day Nursery","EY495633"]
["The Orchard Garden Private Day Nurser","EY103452"]
["Tiny Tots Nursery","EY497405"]
["Treetops Private Day Nursery",258424]
["White House Day Nursery Alvaston","EY452684"]
["White House Kids Club","EY544723"]
["Whitehouse Day Nursery Limited","EY431769"]
["Woodlands Private Day Nursery",509204]
["Littlesteps Pre- School","EY385725"]
["Schools Out Club (Derby) Ltd - Allestree School's Out Club","EY493996"]
["Tiny Tots At Boulton Children's Centre","EY495143"]

{"sheet":"LAC","index":15,"n_rows":348,"n_cols":34,"rows_kept":348,"cut":false,"hidden":true,"merged":[]}
["Amount per primary pupil £"]
["Amount per secondary pupil £",null,null,null,0]
["Amount per KS3 pupil £"]
["Amount per KS4 pupil £"]
["Per pupil (all prim & sec pupils)",null,0]
["School","DfE Number","LAC numbers","3) Looked After Children (LAC) £"]
["Akaal Primary School",2014,0,0]
["Allenton Community Primary School",2012,1.025706940874036,0]
["Alvaston Infant and Nursery School",2443,0,0]
["Alvaston Junior School",2442,0,0]
["Arboretum Primary School",2629,0,0]
["Ash Croft Primary School",2509,2.8000000000000003,0]
["Ashgate Primary School",2005,0,0]
["Asterdale Primary School",2464,1.015228426395939,0]
["Beaufort Community Primary School",2004,0,0]
["Becket Primary School",2405,0,0]
["Bishop Lonsdale Church of England Aided Primary School",2011,0,0]
["Borrow Wood Primary School",5201,0.95478723404255317,0]
["Wyndham Primary Academy",2007,1.9910313901345291,0]
["Brackensdale Infant School",2433,0,0]
["Brackensdale ER (Enhanced Resource) Primary School",2432,2.0106609808102349,0]
["Breadsall Hill Top Junior School",2018,0.93349753694581283,0]
["Brookfield Primary School",2512,0.99532710280373826,0]
["Carlyle Infant School",2456,0,0]
["Cavendish Close Infant School",2449,1.0197628458498023,0]
["Cavendish Close Junior School",2019,0,0]
["Chaddesden Park Junior School",2467,1.870967741935484,0]
["Chellaston Infant School",2455,0,0]
["Chellaston Junior School",5203,1.0158730158730158,0]
["Cherry Tree Hill Primary School",2451,4.1245421245421241,0]
["Dale Community Primary School",2409,1.0185185185185186,0]
["Derby St Chad's CE (VC) Nursery and Infant School",3158,0,0]
["Derwent Community School",2016,3,0]
["Firs Estate Primary School",2013,2.0164383561643837,0]
["Gayton Community Junior School",2457,1.0081743869209809,0]
["Grampian Primary Academy",2010,0,0]
["Griffe Field Primary School",2002,1.0023529411764704,0]
["Hackwood Primary School",9998,5.4721851357365375E-2,0]
["Hardwick Primary School",3544,3.9925925925925929,0,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,"Check to ERS Sheet"]
["Homefields Primary School",2006,0,0]
["Lakeside Community Primary School",2434,1.0084602368866329,0]
["Lawn Primary School",2522,1.0069767441860464,0]
["Markeaton Primary School",2436,4.1653746770025846,0]
["Meadow Farm Community Primary School",2452,0,0]
["Mickleover Primary School",2627,1.9952380952380955,0]
["Landau Forte Academy Moorhead",2009,0,0]
["Oakwood Infant and Nursery School",2473,0,0]
["Oakwood Junior School",2471,0,0]
["Osmaston Primary School",2420,0,0]
["Parkview Primary School",2003,2.0289855072463765,0]
["Pear Tree Community Junior School",2017,2.9492957746478869,0]
["Pear Tree Infant School",2424,0.95849056603773586,0]
["Portway Infant School",2439,0,0]
["Portway Junior School",2440,1.0349854227405249,0]
["Ravensdale Infant and Nursery School",2462,0,0]
["Ravensdale Junior School",2463,0,0]
["Redwood Primary School",2505,0,0]
["Reigate Park Primary School",2020,0,0]
["Ridgeway Infant School",2458,0,0]
["Roe Farm Primary School",2001,5.2173913043478262,0]
["Rosehill Infant and Nursery School",2429,0,0]
["Shelton Infant School",2444,0,0]
["Shelton Junior School",5209,0,0]
["Silverhill Primary School",2469,0,0]
["Cottons Farm Primary School",2023,2.5348837209302326,0]
["Springfield Primary School",2466,3.1157894736842104,0]
["St Alban's Catholic Primary School",3543,0,0]
["St George's Catholic Voluntary Academy",3531,0,0]
["St James' Church of England Aided Infant School",3526,0,0]
["St James' Church of England Aided Junior School",3535,0,0]
["St John Fisher Catholic Voluntary Academy",2008,1,0]
["St Joseph's Catholic Primary School, Derby",3542,0,0]
["St Mary's Catholic Primary School and Nursery",3528,0.93948126801152732,0]
["St Peter's Church of England Aided Junior School",3534,0,0]
["St Werburgh's Church of England VA Primary School",3532,0,0]
["Village Primary School",3546,3.029220779220779,0]
["Walter Evans Church of England Aided Primary School",3530,0,0]
["Wren Park Primary School",2459,0,0]
["Al-Madinah",4000,0,0]
[]
["Total Primary","Total Primary",62.834757557118039,0]
[]
["Chellaston Academy",5402,6.2538688282977146,0]
["da Vinci Community College",4007,0,0]
["Derby Cathedral School",4004,0,0]
["Derby Moor Community Sports College",4178,6.9516871165644174,0]
["Lees Brook Community Sports College",4006,1.0190839694656488,0]
["Littleover Community School",4182,6.028688524590164,0]
["Merrill College",4001,3.1587743732590532,0]
["Murray Park School",5406,0,0]
["Noel Baker Community School and Language College",4005,4.6907216494845363,0]
["Saint Benedict Catholic Voluntary Academy",4607,1.005962521294719,0]
["Sinfin Community School",4008,4.2127167630057807,0]
["West Park School",5412,14.368421052631579,0]
["Allestree Woodlands School",5414,2.0312213039485765,0]
["Derby Manufacturing UTC",4003,0,0]
["Landau Forte College (Fox Street)",6905,5.0416666666666661,0]
[]
["Total Secondary","Total Secondary",54.762812769208864,0]
[]
["The Bemrose School",4177,6.4129554655870447,0]
[]
["Total All Through School","Total All Through",6.4129554655870447,0]
[]
["All Schools","All",124.01052579191395,0]
[null,"Units",124.01052579191393]
[null,"Variance",0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Alvaston Infant and Nursery School",2443]
["Arboretum Primary School",2629]
["Ashgate Nursery",1014]
["Asterdale Primary School",2464]
["Beaufort Community Primary School",2004]
["Becket Primary School",2405]
["Bemrose",4177]
["Bishop Lonsdale Church of England (Aided) Primary School",2011]
["Borrow Wood Primary School",5201]
["Wyndham Primary Academy",2007]
["Brackensdale Infant School",2433]
["Breadsall Hill Top Primary School",2447]
["Brookfield Primary School",2512]
["Carlyle Infant School",2456]
["Cavendish Close Infant School",2449]
["Central Nursery",1006]
["Chaddesden Park Primary School",2467]
["Cherry Tree Hill Primary School",2451]
["Derwent Community School",2619]
["Firs Estate Primary School - converts to an Academy Jan 2018",2518]
["Grampian Primary School /Academy",2010]
["Griffe Field Primary School",2002]
["Hardwick Primary School",3544]
["Harrington Nursery",1008]
["Homefields Primary",2006]
["Lakeside Community Primary School",2434]
["Lord St Nursery",1005]
["Meadow Farm Community Primary School",2452]
["Osmaston Primary School",2420]
["Oakwood Infant School",2473]
["Parkview Primary School",2003]
["Ravensdale Infant and Nursery School",2462]
["Redwood Primary School",2505]
["Reigate Primary School",2000]
["Roe Farm Primary School",2001]
["Rosehill Infant and Nursery School",2429]
["Shelton Infant School",2444]
["Cotton's Farm Primary School",2430]
["St Alban's Catholic Primary School",3543]
["St Chad's Church of England (Controlled) Nursery and Infant School",3158]
["St James' Church of England (Aided) Infant School and Nursery",3526]
["St Mary's Catholic Primary School",3528]
["Stonehill Nursery",1010]
["Village Primary School",3546]
["Walbrook Nursery",1009]
["Walter Evans Church of England (Aided) Primary School",3530]
["Whitecross Nursery",1015]
[]
["Ace Nursery",206189]
["Alvaston Achievers","EY545705"]
["An-Noor Nursery","EY362920"]
["Becket Sure Start Children's Centre","EY380753"]
["Best Start Sinfin","EY467568"]
["Bizzy Kidz","EY450983"]
["Boulton Lane Park Pre-School Playgroup",206124]
["Bramble Brook Pre-School  Playgroup","EY282068"]
["Busy Bees Pre-School",206126]
["Busy Bees-Derby, Heatherton",206111]
["Carlton Private Day Nursery",206091]
["Childcare @ St James Centre","EY396374"]
["Chuckles Pre-School Playgroup",206128]
["Derby City Childminding Network - AR",205999]
["Derby City Childminding Network - ALB","EY398922"]
["Derby City Childminding Network - AJH",205921]
["Derby City Childminding Network - AMD","EY491735"]
["Derby City Childminding Network - AM","EY000013"]
["Derby City Childminding Network - AN","EY543687"]
["Derby City Childminding Network - AP","EY536395"]
["Derby City Childminding Network - CR","EY542496"]
["Derby City Childminding Network - CM","EY421552"]
["Derby City Childminding Network - CLHP","EY251518"]
["Derby City Childminding Network - CAB",205852]
["Derby City Childminding Network - CEO","EY412756"]
["Derby City Childminding Network - CM","EY438525"]
["Derby City Childminding Network - DS","EY294474"]
["Derby City Childminding Network - DG",205919]
["Derby City Childminding Network - ER","EY475575"]
["Derby City Childminding Network - ELS","EY455065"]
["Derby City Childminding Network - FM","EY401536"]
["Derby City Childminding Network - HB","EY316120"]
["Derby City Childminding Network - HMS",205849]
["Derby City Childminding Network - HGS","EY407775"]
["Derby City Childminding Network - NJ",205980]
["Derby City Childminding Network - JLK","EY477127"]
["Derby City Childminding Network - JEA","EY240000"]
["Derby City Childminding Network - JMS","EY369088"]
["Derby City Childminding Network - JM","EY462623"]
["Derby City Childminding Network - JMC","EY264853"]
["Derby City Childminding Network - JD",205881]
["Derby City Childminding Network - JC","EY500987"]
["Derby City Childminding Network - JCH",205922]
["Derby City Childminding Network - JES","EY368441"]
["Derby City Childminding Network - KJD","EY405755"]
["Derby City Childminding Network - LB","EY448130"]
["Derby City Childminding Network - LM",306845]
["Derby City Childminding Network - LS","EY546840"]
["Derby City Childminding Network - LD",205878]
["Derby City Childminding Network - LMG",260849]
["Derby City Childminding Network - MEH","EY340934"]
["Derby City Childminding Network - MM","EY357686"]
["Derby City Childminding Network - MEK","EY460509"]
["Derby City Childminding Network - NS","EY428424"]
["Derby City Childminding Network - NJ","EY396733"]
["Derby City Childminding Network - PC","EY453657"]
["Derby City Childminding Network - REE","EY484039"]
["Derby City Childminding Network - RGB","EY487257"]
["Derby City Childminding Network - RH","EY552896"]
["Derby City Childminding Network - RLB","EY343478"]
["Derby City Childminding Network - RW","EY447118"]
["Derby City Childminding Network - RAC","EY393682"]
["Derby City Childminding Network - RJF","EY395288"]
["Derby City Childminding Network - RSW","EY278371"]
["Derby City Childminding Network - RZ","EY541336"]
["Derby City Childminding Network - RP","EY268223"]
["Derby City Childminding Network - RS",206031]
["Derby City Childminding Network - SAF","EY406938"]
["Derby City Childminding Network - SM","EY546157"]
["Derby City Childminding Network - SU","EY299821"]
["Derby City Childminding Network - SHC",260848]
["Derby City Childminding Network - SM",205978]
["Derby City Childminding Network - SJJ","EY480166"]
["Derby City Childminding Network - ST",206043]
["Derby City Childminding Network - SLB","EY505502"]
["Derby City Childminding Network - SJB","EY252328"]
["Derby City Childminding Network - STM","EY435150"]
["Derby City Childminding Network - TLA","EY299849"]
["Derby City Childminding Network - VSu","EY547709"]
["Derby City Childminding Network - VSm",206020]
["Derby City Childminding Network - VE",205892]
["Derby City Childminding Network - WJW","EY318345"]
["Derby City Childminding Network - WLAW","EY464682"]
["Derby City Childminding Network - YW","EY414019"]
["Derby City Childminding Network - ZH","EY458078"]
["Derby City Childminding Network - ZB","EY350863"]
["Derby High School","EY240925"]
["Derby Montessori","EY476012"]
["Derwent Stepping Stones At Brackensdale","EY460372"]
["Derwent Stepping Stones- St Marks Rd","EY330097"]
["Diamond Day PDN","EY421215"]
["Emmanuel School","EY345674"]
["Field Lane Playgroup Ltd","EY307423"]
["First Friends Private Day Nursery",206106]
["First Steps Early Years Centre","EY539483"]
["Fun Time Nursery Limited","EY478943"]
["Heatherton Pre-School","EY406182"]
["Homelands Early Years Centre","EY539486"]
["Incredible Kids","EY477956"]
["King George V Pre-School",206134]
["Kingfisher Day Nurser Pre-School And A","EY285337"]
["Kingfisher Day Nursery (2)","EY371448"]
["La Petite Academy",206109]
["Leapfrog Day Nursery(1)",206110]
["Leapfrogs Pre School",206135]
["Little Acorns Nursery",509195]
["Little Owls Playgroup","EY492973"]
["Little Poppies Pre-School ( Royal British","EY371611"]
["Little Scholars Private Day Nursery(1) Sunnyhill","EY550368"]
["Little Scholars Private Day Nursery(2) Littleover",509197]
["Little Angels Playschool CIC ","EY471706"]
["Marble Hall Little Angels Day Nursery","EY544417"]
["Mary Poppins Day Nursery",206117]
["Mickleover Methodist Playgroup",206141]
["Oak House Nursery","EY304261"]
["Oaktree Day Nursery",258404]
["Orchard Day Nursery And Nursery Scho",258405]
["Orchard Nursery School(1)",258406]
["Park Playgroup (the)",206160]
["Play & Learn","EY284120"]
["Playcorner Nursery","EY474393"]
["Playdays Opportunity Group",206146]
["Positive Steps Childcare","EY370198"]
["Riverside Day Nursery - Asquith Court","EY283239"]
["Rosehill Early Years Centre","EY539485"]
["Royal School For The Deaf",113044]
["Rydale Childrens Centre P D N","EY370254"]
["Scallywags Nursery","EY481412"]
["Shelton Lock Pre-School","EY541492"]
["Shining Stars Day Nursery","EY500690"]
["Silver Trees Private Day Nursery","EY282326"]
["Sinfin Community Childcare","EY279508"]
["Sinfin Community Childcare at SCILLS Community Centre","EY456892"]
["St Andrew's Pre-School Playgroup","EY541153"]
["St Edmunds Pre-School And Playgroup","EY535976"]
["St Joseph's R. C. Pre-School",206154]
["St Paul's Church Hall Pre-School","EY395637"]
["Sunny Days Nursery","EY484523"]
["The Cottage Private Day Nursery Uttoxeter Road","EY100960"]
["The Cottage Private Day Nursery(3)",206103]
["The Faraway Tree Day Nursery","EY495633"]
["The Orchard Garden Private Day Nurser","EY103452"]
["Tiny Tots Nursery","EY497405"]
["Treetops Private Day Nursery",258424]
["White House Day Nursery Alvaston","EY452684"]
["White House Kids Club","EY544723"]
["Whitehouse Day Nursery Limited","EY431769"]
["Woodlands Private Day Nursery",509204]
["Littlesteps Pre- School","EY385725"]
["Schools Out Club (Derby) Ltd - Allestree School's Out Club","EY493996"]
["Tiny Tots At Boulton Children's Centre","EY495143"]

{"sheet":"LCHI","index":16,"n_rows":348,"n_cols":29,"rows_kept":348,"cut":false,"hidden":true,"merged":[]}
["Amount per primary pupil £","% Change",508.44499999999999]
["Amount per secondary pupil £",0.995,null,1542.25]
["Amount per KS3 pupil £"]
["Amount per KS4 pupil £"]
["Per pupil (all prim & sec pupils)"]
["School","DfE Number","Primary Low Attainment","Secondary low attainment","Low attainment £",null,"Low attainment total Primary Units","Low attainment total Secondary Units"]
["Akaal Primary School",2014,20398.892228682162,0,20398.892228682162,null,40.12015503875967,0]
["Allenton Community Primary School",2012,102710.68665094346,0,102710.68665094346,null,202.0094339622643,0]
["Alvaston Infant and Nursery School",2443,26835.254127906952,0,26835.254127906952,null,52.779069767441811,0]
["Alvaston Junior School",2442,85877.296288343612,0,85877.296288343612,null,168.90184049079767,0]
["Arboretum Primary School",2629,156864.69814814808,0,156864.69814814808,null,308.51851851851836,0]
["Ash Croft Primary School",2509,38133.374999999985,0,38133.374999999985,null,74.999999999999972,0]
["Ashgate Primary School",2005,58773.000916334677,0,58773.000916334677,null,115.593625498008,0]
["Asterdale Primary School",2464,31241.801204819316,0,31241.801204819316,null,61.445783132530195,0]
["Beaufort Community Primary School",2004,65396.195899999999,0,65396.195899999999,null,128.62,0]
["Becket Primary School",2405,36584.469701986782,0,36584.469701986782,null,71.953642384106018,0]
["Bishop Lonsdale Church of England Aided Primary School",2011,39451.678502994007,0,39451.678502994007,null,77.592814371257475,0]
["Borrow Wood Primary School",5201,51902.000623003245,0,51902.000623003245,null,102.07987220447295,0]
["Wyndham Primary Academy",2007,70775.544000000111,0,70775.544000000111,null,139.20000000000022,0]
["Brackensdale ER (Enhanced Resource) Primary School",2432,109025.32268733853,0,109025.32268733853,null,214.4289405684755,0]
["Breadsall Hill Top Junior School",2018,85580.04919939574,0,85580.04919939574,null,168.3172205438066,0]
["Brookfield Primary School",2512,37535.374346590899,0,37535.374346590899,null,73.823863636363612,0]
["Carlyle Infant School",2456,21414.507058823543,0,21414.507058823543,null,42.117647058823557,0]
["Cavendish Close Infant School",2449,63246.926249999982,0,63246.926249999982,null,124.39285714285711,0]
["Cavendish Close Junior School",2019,77488.277306501637,0,77488.277306501637,null,152.40247678018594,0]
["Chaddesden Park Junior School",2467,62978.238305084837,0,62978.238305084837,null,123.86440677966119,0]
["Chellaston Infant School",2455,50195.057647058849,0,50195.057647058849,null,98.722689075630299,0]
["Chellaston Junior School",5203,94947.773306613308,0,94947.773306613308,null,186.74148296593202,0]
["Cherry Tree Hill Primary School",2451,109502.77430353443,0,109502.77430353443,null,215.36798336798361,0]
["Dale Community Primary School",2409,144977.11693548379,0,144977.11693548379,null,285.13824884792609,0]
["Derby St Chad's CE (VC) Nursery and Infant School",3158,33693.967164179092,0,33693.967164179092,null,66.26865671641788,0]
["Derwent Community School",2016,58622.909895287929,0,58622.909895287929,null,115.29842931937168,0]
["Firs Estate Primary School",2013,120540.57615384612,0,120540.57615384612,null,237.07692307692301,0]
["Gayton Community Junior School",2457,89904.874171270756,0,89904.874171270756,null,176.82320441988958,0]
["Grampian Primary Academy",2010,34200.231494252861,0,34200.231494252861,null,67.264367816091934,0]
["Griffe Field Primary School",2002,58851.440588235215,0,58851.440588235215,null,115.74789915966372,0]
["Hackwood Primary School",9998,0,0,0,null,0,0]
["Hardwick Primary School",3544,160204.44259950254,0,160204.44259950254,null,315.08706467661705,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check to ERS Sheet"]
["Homefields Primary School",2006,47960.782089552216,0,47960.782089552216,null,94.32835820895518,0]
["Lakeside Community Primary School",2434,139481.68578411403,0,139481.68578411403,null,274.32993890020362,0]
["Lawn Primary School",2522,55194.211169014154,0,55194.211169014154,null,108.55492957746493,0]
["Markeaton Primary School",2436,54560.059615384525,0,54560.059615384525,null,107.30769230769214,0]
["Meadow Farm Community Primary School",2452,41727.555172413762,0,41727.555172413762,null,82.068965517241324,0]
["Mickleover Primary School",2627,60259.448700000023,0,60259.448700000023,null,118.5171428571429,0]
["Landau Forte Academy Moorhead",2009,52334.029014084561,0,52334.029014084561,null,102.92957746478884,0]
["Oakwood Infant and Nursery School",2473,45334.441544943773,0,45334.441544943773,null,89.162921348314512,0]
["Oakwood Junior School",2471,97567.286094674506,0,97567.286094674506,null,191.89349112426027,0]
["Osmaston Primary School",2420,148065.92115942016,0,148065.92115942016,null,291.21325051759811,0]
["Parkview Primary School",2003,32991.796348314623,0,32991.796348314623,null,64.887640449438237,0]
["Pear Tree Community Junior School",2017,127855.04508733626,0,127855.04508733626,null,251.4628820960699,0]
["Pear Tree Infant School",2424,60672.16174496647,0,60672.16174496647,null,119.32885906040273,0]
["Portway Infant School",2439,22797.25488372094,0,22797.25488372094,null,44.837209302325597,0]
["Portway Junior School",2440,43568.47672413801,0,43568.47672413801,null,85.68965517241395,0]
["Ravensdale Infant and Nursery School",2462,37284.945692771093,0,37284.945692771093,null,73.331325301204842,0]
["Ravensdale Junior School",2463,69966.019803921532,0,69966.019803921532,null,137.60784313725483,0]
["Redwood Primary School",2505,133259.78742616042,0,133259.78742616042,null,262.09282700421954,0]
["Reigate Park Primary School",2020,86102.654330985926,0,86102.654330985926,null,169.34507042253523,0]
["Ridgeway Infant School",2458,40800.580893854712,0,40800.580893854712,null,80.245810055865846,0]
["Roe Farm Primary School",2001,97127.689942196492,0,97127.689942196492,null,191.02890173410398,0]
["Rosehill Infant and Nursery School",2429,34322.771075268785,0,34322.771075268785,null,67.50537634408596,0]
["Shelton Infant School",2444,30001.860992907761,0,30001.860992907761,null,59.007092198581482,0]
["Shelton Junior School",5209,66352.072499999995,0,66352.072499999995,null,130.5,0]
["Silverhill Primary School",2469,47115.903333333277,0,47115.903333333277,null,92.666666666666558,0]
["Cottons Farm Primary School",2023,32487.882241379302,0,32487.882241379302,null,63.896551724137915,0]
["Springfield Primary School",2466,52024.594567901237,0,52024.594567901237,null,102.32098765432099,0]
["St Alban's Catholic Primary School",3543,48442.535689655189,0,48442.535689655189,null,95.275862068965552,0]
["St George's Catholic Voluntary Academy",3531,56091.369930555578,0,56091.369930555578,null,110.31944444444449,0]
["St James' Church of England Aided Infant School",3526,15605.350384615367,0,15605.350384615367,null,30.692307692307658,0]
["St James' Church of England Aided Junior School",3535,98352.88719298254,0,98352.88719298254,null,193.43859649122822,0]
["St John Fisher Catholic Voluntary Academy",2008,46980.318000000014,0,46980.318000000014,null,92.400000000000034,0]
["St Joseph's Catholic Primary School, Derby",3542,54426.902557251902,0,54426.902557251902,null,107.04580152671754,0]
["St Mary's Catholic Primary School and Nursery",3528,76593.476389891628,0,76593.476389891628,null,150.64259927797821,0]
["St Peter's Church of England Aided Junior School",3534,51939.612307692274,0,51939.612307692274,null,102.15384615384609,0]
["St Werburgh's Church of England VA Primary School",3532,40167.154999999999,0,40167.154999999999,null,79,0]
["Village Primary School",3546,131176.72193018469,0,131176.72193018469,null,257.99589322381911,0]
["Walter Evans Church of England Aided Primary School",3530,35179.162411575642,0,35179.162411575642,null,69.189710610932636,0]
["Wren Park Primary School",2459,49700.498749999999,0,49700.498749999999,null,97.75,0]
["Al-Madinah",4000,47258.934104046253,0,47258.934104046253,null,92.947976878612735,0]
[]
["Total Primary","Total Primary",4706986.5952873714,0,4706986.5952873714,null,9257.6121218369171]
[]
["Chellaston Academy",5402,0,294321.65465183603,294321.65465183603,null,0,190.83913415583467]
["da Vinci Community College",4007,0,274111.92919845995,274111.92919845995,null,0,177.73508134119626]
["Derby Cathedral School",4004,0,60154.617473708662,60154.617473708662,null,0,39.004452892662449]
["Derby Moor Community Sports College",4178,0,502418.89033953095,502418.89033953095,null,0,325.77006992350846]
["Lees Brook Community Sports College",4006,0,398104.67048158101,398104.67048158101,null,0,258.1323848154197]
["Littleover Community School",4182,0,356864.50123724208,356864.50123724208,null,0,231.39212270205354]
["Merrill College",4001,0,420298.19050339429,420298.19050339429,null,0,272.52273658835747]
["Murray Park School",5406,0,392306.10020685813,392306.10020685813,null,0,254.37257267424746]
["Noel Baker Community School and Language College",4005,0,394376.21498669166,394376.21498669166,null,0,255.71484194306478]
["Saint Benedict Catholic Voluntary Academy",4607,0,439770.90050934616,439770.90050934616,null,0,285.14890614968141]
["City of Derby Academy",4008,0,507063.42529177852,507063.42529177852,null,0,328.7816017453581]
["West Park School",5412,0,361496.76944390649,361496.76944390649,null,0,234.39570072550268]
["Allestree Woodlands School",5414,0,301850.12845449866,301850.12845449866,null,0,195.72062146506642]
["Derby Manufacturign UTC",4003,0,67644.256329114025,67644.256329114025,null,0,43.860759493670955]
["Landau Forte College (Fox Street)",6905,0,214514.97549771733,214514.97549771733,null,0,139.09221948303929]
[]
["Total Secondary","Total Secondary",0,4985297.2246056637,4985297.2246056637,null,0,3232.4832060986637]
[]
["The Bemrose School",4177,62771.23999999994,552486.01800420659,615257.25800420658,null,123.45728643216069,358.23376106610897]
[]
["Total All Through School","Total All Through",62771.23999999994,552486.01800420659,615257.25800420658,null,123.45728643216069,358.23376106610897]
[]
["All Schools","All",4769757.8352873717,5537783.2426098706,10307541.077897243,null,9381.069408269077,3590.7169671647725]
[]
[null,null,null,null,null,null,9381.0694082690788,3590.7169671647716]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Alvaston Infant and Nursery School",2443]
["Arboretum Primary School",2629]
["Ashgate Nursery",1014]
["Asterdale Primary School",2464]
["Beaufort Community Primary School",2004]
["Becket Primary School",2405]
["Bemrose",4177]
["Bishop Lonsdale Church of England (Aided) Primary School",2011]
["Borrow Wood Primary School",5201]
["Wyndham Primary Academy",2007]
["Brackensdale Infant School",2433]
["Breadsall Hill Top Primary School",2447]
["Brookfield Primary School",2512]
["Carlyle Infant School",2456]
["Cavendish Close Infant School",2449]
["Central Nursery",1006]
["Chaddesden Park Primary School",2467]
["Cherry Tree Hill Primary School",2451]
["Derwent Community School",2619]
["Firs Estate Primary School - converts to an Academy Jan 2018",2518]
["Grampian Primary School /Academy",2010]
["Griffe Field Primary School",2002]
["Hardwick Primary School",3544]
["Harrington Nursery",1008]
["Homefields Primary",2006]
["Lakeside Community Primary School",2434]
["Lord St Nursery",1005]
["Meadow Farm Community Primary School",2452]
["Osmaston Primary School",2420]
["Oakwood Infant School",2473]
["Parkview Primary School",2003]
["Ravensdale Infant and Nursery School",2462]
["Redwood Primary School",2505]
["Reigate Primary School",2000]
["Roe Farm Primary School",2001]
["Rosehill Infant and Nursery School",2429]
["Shelton Infant School",2444]
["Cotton's Farm Primary School",2430]
["St Alban's Catholic Primary School",3543]
["St Chad's Church of England (Controlled) Nursery and Infant School",3158]
["St James' Church of England (Aided) Infant School and Nursery",3526]
["St Mary's Catholic Primary School",3528]
["Stonehill Nursery",1010]
["Village Primary School",3546]
["Walbrook Nursery",1009]
["Walter Evans Church of England (Aided) Primary School",3530]
["Whitecross Nursery",1015]
[]
["Ace Nursery",206189]
["Alvaston Achievers","EY545705"]
["An-Noor Nursery","EY362920"]
["Becket Sure Start Children's Centre","EY380753"]
["Best Start Sinfin","EY467568"]
["Bizzy Kidz","EY450983"]
["Boulton Lane Park Pre-School Playgroup",206124]
["Bramble Brook Pre-School  Playgroup","EY282068"]
["Busy Bees Pre-School",206126]
["Busy Bees-Derby, Heatherton",206111]
["Carlton Private Day Nursery",206091]
["Childcare @ St James Centre","EY396374"]
["Chuckles Pre-School Playgroup",206128]
["Derby City Childminding Network - AR",205999]
["Derby City Childminding Network - ALB","EY398922"]
["Derby City Childminding Network - AJH",205921]
["Derby City Childminding Network - AMD","EY491735"]
["Derby City Childminding Network - AM","EY000013"]
["Derby City Childminding Network - AN","EY543687"]
["Derby City Childminding Network - AP","EY536395"]
["Derby City Childminding Network - CR","EY542496"]
["Derby City Childminding Network - CM","EY421552"]
["Derby City Childminding Network - CLHP","EY251518"]
["Derby City Childminding Network - CAB",205852]
["Derby City Childminding Network - CEO","EY412756"]
["Derby City Childminding Network - CM","EY438525"]
["Derby City Childminding Network - DS","EY294474"]
["Derby City Childminding Network - DG",205919]
["Derby City Childminding Network - ER","EY475575"]
["Derby City Childminding Network - ELS","EY455065"]
["Derby City Childminding Network - FM","EY401536"]
["Derby City Childminding Network - HB","EY316120"]
["Derby City Childminding Network - HMS",205849]
["Derby City Childminding Network - HGS","EY407775"]
["Derby City Childminding Network - NJ",205980]
["Derby City Childminding Network - JLK","EY477127"]
["Derby City Childminding Network - JEA","EY240000"]
["Derby City Childminding Network - JMS","EY369088"]
["Derby City Childminding Network - JM","EY462623"]
["Derby City Childminding Network - JMC","EY264853"]
["Derby City Childminding Network - JD",205881]
["Derby City Childminding Network - JC","EY500987"]
["Derby City Childminding Network - JCH",205922]
["Derby City Childminding Network - JES","EY368441"]
["Derby City Childminding Network - KJD","EY405755"]
["Derby City Childminding Network - LB","EY448130"]
["Derby City Childminding Network - LM",306845]
["Derby City Childminding Network - LS","EY546840"]
["Derby City Childminding Network - LD",205878]
["Derby City Childminding Network - LMG",260849]
["Derby City Childminding Network - MEH","EY340934"]
["Derby City Childminding Network - MM","EY357686"]
["Derby City Childminding Network - MEK","EY460509"]
["Derby City Childminding Network - NS","EY428424"]
["Derby City Childminding Network - NJ","EY396733"]
["Derby City Childminding Network - PC","EY453657"]
["Derby City Childminding Network - REE","EY484039"]
["Derby City Childminding Network - RGB","EY487257"]
["Derby City Childminding Network - RH","EY552896"]
["Derby City Childminding Network - RLB","EY343478"]
["Derby City Childminding Network - RW","EY447118"]
["Derby City Childminding Network - RAC","EY393682"]
["Derby City Childminding Network - RJF","EY395288"]
["Derby City Childminding Network - RSW","EY278371"]
["Derby City Childminding Network - RZ","EY541336"]
["Derby City Childminding Network - RP","EY268223"]
["Derby City Childminding Network - RS",206031]
["Derby City Childminding Network - SAF","EY406938"]
["Derby City Childminding Network - SM","EY546157"]
["Derby City Childminding Network - SU","EY299821"]
["Derby City Childminding Network - SHC",260848]
["Derby City Childminding Network - SM",205978]
["Derby City Childminding Network - SJJ","EY480166"]
["Derby City Childminding Network - ST",206043]
["Derby City Childminding Network - SLB","EY505502"]
["Derby City Childminding Network - SJB","EY252328"]
["Derby City Childminding Network - STM","EY435150"]
["Derby City Childminding Network - TLA","EY299849"]
["Derby City Childminding Network - VSu","EY547709"]
["Derby City Childminding Network - VSm",206020]
["Derby City Childminding Network - VE",205892]
["Derby City Childminding Network - WJW","EY318345"]
["Derby City Childminding Network - WLAW","EY464682"]
["Derby City Childminding Network - YW","EY414019"]
["Derby City Childminding Network - ZH","EY458078"]
["Derby City Childminding Network - ZB","EY350863"]
["Derby High School","EY240925"]
["Derby Montessori","EY476012"]
["Derwent Stepping Stones At Brackensdale","EY460372"]
["Derwent Stepping Stones- St Marks Rd","EY330097"]
["Diamond Day PDN","EY421215"]
["Emmanuel School","EY345674"]
["Field Lane Playgroup Ltd","EY307423"]
["First Friends Private Day Nursery",206106]
["First Steps Early Years Centre","EY539483"]
["Fun Time Nursery Limited","EY478943"]
["Heatherton Pre-School","EY406182"]
["Homelands Early Years Centre","EY539486"]
["Incredible Kids","EY477956"]
["King George V Pre-School",206134]
["Kingfisher Day Nurser Pre-School And A","EY285337"]
["Kingfisher Day Nursery (2)","EY371448"]
["La Petite Academy",206109]
["Leapfrog Day Nursery(1)",206110]
["Leapfrogs Pre School",206135]
["Little Acorns Nursery",509195]
["Little Owls Playgroup","EY492973"]
["Little Poppies Pre-School ( Royal British","EY371611"]
["Little Scholars Private Day Nursery(1) Sunnyhill","EY550368"]
["Little Scholars Private Day Nursery(2) Littleover",509197]
["Little Angels Playschool CIC ","EY471706"]
["Marble Hall Little Angels Day Nursery","EY544417"]
["Mary Poppins Day Nursery",206117]
["Mickleover Methodist Playgroup",206141]
["Oak House Nursery","EY304261"]
["Oaktree Day Nursery",258404]
["Orchard Day Nursery And Nursery Scho",258405]
["Orchard Nursery School(1)",258406]
["Park Playgroup (the)",206160]
["Play & Learn","EY284120"]
["Playcorner Nursery","EY474393"]
["Playdays Opportunity Group",206146]
["Positive Steps Childcare","EY370198"]
["Riverside Day Nursery - Asquith Court","EY283239"]
["Rosehill Early Years Centre","EY539485"]
["Royal School For The Deaf",113044]
["Rydale Childrens Centre P D N","EY370254"]
["Scallywags Nursery","EY481412"]
["Shelton Lock Pre-School","EY541492"]
["Shining Stars Day Nursery","EY500690"]
["Silver Trees Private Day Nursery","EY282326"]
["Sinfin Community Childcare","EY279508"]
["Sinfin Community Childcare at SCILLS Community Centre","EY456892"]
["St Andrew's Pre-School Playgroup","EY541153"]
["St Edmunds Pre-School And Playgroup","EY535976"]
["St Joseph's R. C. Pre-School",206154]
["St Paul's Church Hall Pre-School","EY395637"]
["Sunny Days Nursery","EY484523"]
["The Cottage Private Day Nursery Uttoxeter Road","EY100960"]
["The Cottage Private Day Nursery(3)",206103]
["The Faraway Tree Day Nursery","EY495633"]
["The Orchard Garden Private Day Nurser","EY103452"]
["Tiny Tots Nursery","EY497405"]
["Treetops Private Day Nursery",258424]
["White House Day Nursery Alvaston","EY452684"]
["White House Kids Club","EY544723"]
["Whitehouse Day Nursery Limited","EY431769"]
["Woodlands Private Day Nursery",509204]
["Littlesteps Pre- School","EY385725"]
["Schools Out Club (Derby) Ltd - Allestree School's Out Club","EY493996"]
["Tiny Tots At Boulton Children's Centre","EY495143"]

{"sheet":"EAL","index":17,"n_rows":348,"n_cols":33,"rows_kept":348,"cut":false,"hidden":true,"merged":[]}
["Amount per primary pupil £",null,"% Change",null,512.42499999999995,"NFF Rates"]
["Amount per secondary pupil £",null,0.995,null,1378.075,"NFF Rates"]
["Amount per KS3 pupil £"]
["Amount per KS4 pupil £"]
["Per pupil (all prim & sec pupils)"]
["School","DfE Number","Primary EAL 3 pupil numbers","Secondary EAL 3 pupil numbers","Primary English as an Additional Language £","Secondary English as an Additional Language £","5) English as an Additional Language £"]
["Akaal Primary School",2014,114.32710280373823,0,58584.065654205559,0,58584.065654205559,null,"8312014"]
["Allenton Community Primary School",2012,69.999999999999972,0,35869.749999999985,0,35869.749999999985,null,"8312012"]
["Alvaston Infant and Nursery School",2443,27.152542372881278,0,13913.641525423687,0,13913.641525423687,null,"8312443"]
["Alvaston Junior School",2442,17.000000000000004,0,8711.2250000000004,0,8711.2250000000004,null,"8312442"]
["Arboretum Primary School",2629,246.71492204899786,0,126422.89393095773,0,126422.89393095773,null,"8312629"]
["Ash Croft Primary School",2509,51.167512690355252,0,26219.512690355288,0,26219.512690355288,null,"8312509"]
["Ashgate Primary School",2005,47.397163120567434,0,24287.491312056765,0,24287.491312056765,null,"8312005"]
["Asterdale Primary School",2464,5.9880239520957996,0,3068.4131736526897,0,3068.4131736526897,null,"8312464"]
["Beaufort Community Primary School",2004,18.153846153846143,0,9302.4846153846083,0,9302.4846153846083,null,"8312004"]
["Becket Primary School",2405,63.257142857142945,0,32414.541428571472,0,32414.541428571472,null,"8312405"]
["Bishop Lonsdale Church of England Aided Primary School",2011,24.383333333333404,0,12494.629583333368,0,12494.629583333368,null,"8312011"]
["Borrow Wood Primary School",5201,5.6624605678233557,0,2901.586356466883,0,2901.586356466883,null,"8315201"]
["Wyndham Primary Academy",2007,70.715404699738698,0,36236.341253263599,0,36236.341253263599,null,"8312007"]
["Brackensdale Infant School",2433,0,0,0,0,0,null,"8312433"]
["Brackensdale ER (Enhanced Resource) Primary School",2432,30.724310776942346,0,15743.904949874681,0,15743.904949874681,null,"8312432"]
["Breadsall Hill Top Junior School",2018,28.115727002967361,0,14407.201409495548,0,14407.201409495548,null,"8312018"]
["Brookfield Primary School",2512,43.065573770491852,0,22067.876639344286,0,22067.876639344286,null,"8312512"]
["Carlyle Infant School",2456,31.324999999999999,0,16051.713124999998,0,16051.713124999998,null,"8312456"]
["Cavendish Close Infant School",2449,16.694117647058828,0,8554.4832352941194,0,8554.4832352941194,null,"8312449"]
["Cavendish Close Junior School",2019,4.9999999999999885,0,2562.1249999999936,0,2562.1249999999936,null,"8312019"]
["Chaddesden Park Junior School",2467,6.8910891089108901,0,3531.1663366336625,0,3531.1663366336625,null,"8312467"]
["Chellaston Infant School",2455,45.983333333333455,0,23563.009583333394,0,23563.009583333394,null,"8312455"]
["Chellaston Junior School",5203,8,0,4099.3999999999996,0,4099.3999999999996,null,"8315203"]
["Cherry Tree Hill Primary School",2451,17.164634146341474,0,8795.5876524390296,0,8795.5876524390296,null,"8312451"]
["Dale Community Primary School",2409,235.71428571428595,0,120785.89285714297,0,120785.89285714297,null,"8312409"]
["Derby St Chad's CE (VC) Nursery and Infant School",3158,112.5,0,57647.812499999993,0,57647.812499999993,null,"8313158"]
["Derwent Community School",2016,36.528301886792434,0,18718.015094339611,0,18718.015094339611,null,"8312016"]
["Firs Estate Primary School",2013,182.32218844984814,0,93426.44741641343,0,93426.44741641343,null,"8312013"]
["Gayton Community Junior School",2457,35,0,17934.875,0,17934.875,null,"8312457"]
["Grampian Primary Academy",2010,31.525139664804545,0,16154.269692737467,0,16154.269692737467,null,"8312010"]
["Griffe Field Primary School",2002,51.353424657534056,0,26314.778630136887,0,26314.778630136887,null,"8312002"]
["Hackwood Primary School",9998,2.0309362194121916,0,1040.7024922322921,0,1040.7024922322921,null,"8319998"]
["Hardwick Primary School",3544,245.30688935281844,0,125701.38277661797,0,125701.38277661797,null,"8313544",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check to ERS Sheet"]
["Homefields Primary School",2006,19.371647509578555,0,9926.5164750957902,0,9926.5164750957902,null,"8312006"]
["Lakeside Community Primary School",2434,50.152641878669264,0,25699.467514677097,0,25699.467514677097,null,"8312434"]
["Lawn Primary School",2522,32.591397849462382,0,16700.647043010758,0,16700.647043010758,null,"8312522"]
["Markeaton Primary School",2436,19.97376093294459,0,10235.05444606413,0,10235.05444606413,null,"8312436"]
["Meadow Farm Community Primary School",2452,15.166666666666671,0,7771.7791666666681,0,7771.7791666666681,null,"8312452"]
["Mickleover Primary School",2627,36.181058495821723,0,18540.078899721444,0,18540.078899721444,null,"8312627"]
["Landau Forte Academy Moorhead",2009,18.895927601809962,0,9682.7457013574694,0,9682.7457013574694,null,"8312009"]
["Oakwood Infant and Nursery School",2473,18.033519553072626,0,9240.8262569832405,0,9240.8262569832405,null,"8312473"]
["Oakwood Junior School",2471,2.9999999999999987,0,1537.2749999999992,0,1537.2749999999992,null,"8312471"]
["Osmaston Primary School",2420,137.88910133843214,0,70657.822753346089,0,70657.822753346089,null,"8312420"]
["Parkview Primary School",2003,6.9999999999999929,0,3586.9749999999958,0,3586.9749999999958,null,"8312003"]
["Pear Tree Community Junior School",2017,131.00000000000009,0,67127.675000000032,0,67127.675000000032,null,"8312017"]
["Pear Tree Infant School",2424,207.28735632183918,0,106219.22356321843,0,106219.22356321843,null,"8312424"]
["Portway Infant School",2439,8.3583815028901753,0,4283.0436416184975,0,4283.0436416184975,null,"8312439"]
["Portway Junior School",2440,0.99999999999999856,0,512.42499999999916,0,512.42499999999916,null,"8312440"]
["Ravensdale Infant and Nursery School",2462,45.174418604651216,0,23148.501453488396,0,23148.501453488396,null,"8312462"]
["Ravensdale Junior School",2463,28.999999999999989,0,14860.324999999993,0,14860.324999999993,null,"8312463"]
["Redwood Primary School",2505,147.60984848484824,0,75638.976609848352,0,75638.976609848352,null,"8312505"]
["Reigate Park Primary School",2020,42.967320261438012,0,22017.529084967373,0,22017.529084967373,null,"8312020"]
["Ridgeway Infant School",2458,135.95555555555552,0,69667.025555555534,0,69667.025555555534,null,"8312458"]
["Roe Farm Primary School",2001,16.135593220339,0,8268.2813559322112,0,8268.2813559322112,null,"8312001"]
["Rosehill Infant and Nursery School",2429,116.50505050505051,0,59700.100505050497,0,59700.100505050497,null,"8312429"]
["Shelton Infant School",2444,36.619718309859152,0,18764.859154929574,0,18764.859154929574,null,"8312444"]
["Shelton Junior School",5209,19.000000000000004,0,9736.0750000000007,0,9736.0750000000007,null,"8315209"]
["Silverhill Primary School",2469,25.69747899159665,0,13168.030672268913,0,13168.030672268913,null,"8312469"]
["Cottons Farm Primary School",2023,34.0625,0,17454.4765625,0,17454.4765625,null,"8312023"]
["Springfield Primary School",2466,5.9919028340081013,0,3070.4008097166011,0,3070.4008097166011,null,"8312466"]
["St Alban's Catholic Primary School",3543,37.071698113207525,0,18996.464905660363,0,18996.464905660363,null,"8313543"]
["St George's Catholic Voluntary Academy",3531,28.839590443686017,0,14778.127133105805,0,14778.127133105805,null,"8313531"]
["St James' Church of England Aided Infant School",3526,66.620689655172413,0,34138.106896551719,0,34138.106896551719,null,"8313526"]
["St James' Church of England Aided Junior School",3535,95.646258503401285,0,49011.5340136054,0,49011.5340136054,null,"8313535"]
["St John Fisher Catholic Voluntary Academy",2008,33.226130653266239,0,17025.899999999951,0,17025.899999999951,null,"8312008"]
["St Joseph's Catholic Primary School, Derby",3542,159.57894736842093,0,81772.242105263082,0,81772.242105263082,null,"8313542"]
["St Mary's Catholic Primary School and Nursery",3528,91.188811188811286,0,46727.426573426616,0,46727.426573426616,null,"8313528"]
["St Peter's Church of England Aided Junior School",3534,25.00000000000005,0,12810.625000000024,0,12810.625000000024,null,"8313534"]
["St Werburgh's Church of England VA Primary School",3532,2.3407407407407415,0,1199.4540740740742,0,1199.4540740740742,null,"8313532"]
["Village Primary School",3546,182.39097744360907,0,93461.696616541376,0,93461.696616541376,null,"8313546"]
["Walter Evans Church of England Aided Primary School",3530,7.0220820189274518,0,3598.2903785488993,0,3598.2903785488993,null,"8313530"]
["Wren Park Primary School",2459,69.068862275448964,0,35392.61175149693,0,35392.61175149693,null,"8312459"]
["Al-Madinah",4000,131.7478991596638,0,67510.917226890713,0,67510.917226890713,null,"8314000"]
[]
["Total Primary","Total Primary",4217.5279403149525,0,2161166.7548158891,0,2161166.7548158891]
[]
["Chellaston Academy",5402,0,5.076872457525722,0,6996.3110119047597,6996.3110119047597]
["da Vinci Community College",4007,0,20.999999999999979,0,28939.574999999972,28939.574999999972]
["Derby Cathedral School",4004,0,3.363453815261034,0,4635.0916164658493,4635.0916164658493]
["Derby Moor Community Sports College",4178,0,34.078947368421041,0,46963.345394736825,46963.345394736825]
["Lees Brook Community Sports College",4006,0,15.014058106841615,0,20690.49812558576,20690.49812558576]
["Littleover Community School",4182,0,34.046289993192609,0,46918.341082368905,46918.341082368905]
["Merrill College",4001,0,65.345744680851098,0,90051.33710106388,90051.33710106388]
["Murray Park School",5406,0,31.206666666666628,0,43005.127166666614,43005.127166666614]
["Noel Baker Community School and Language College",4005,0,11.020183486238581,0,15186.639357798233,15186.639357798233]
["Saint Benedict Catholic Voluntary Academy",4607,0,43.999999999999957,0,60635.299999999945,60635.299999999945]
["Sinfin Community School",4008,0,134.99999999999957,0,186040.12499999942,186040.12499999942]
["West Park School",5412,0,8.0000000000000018,0,11024.600000000002,11024.600000000002]
["Allestree Woodlands School",5414,0,6.9999999999999973,0,9646.524999999996,9646.524999999996]
["Derby Manufacturing College UTC",4003,0,0,0,0,0]
["Landau Forte College (Fox Street)",6905,0,6.0000000000000027,0,8268.4500000000044,8268.4500000000044]
[]
["Total Secondary","Total Secondary",0,420.15221657499785,0,579001.26585659012,579001.26585659012]
[]
["The Bemrose School",4177,87.747035573122659,117.08108108108105,44963.774703557378,161346.51081081078,206310.28551436815]
[]
["Total All Through School","Total All Through",87.747035573122659,117.08108108108105,44963.774703557378,161346.51081081078,206310.28551436815]
[]
["All Schools","All",4305.2749758880755,537.23329765607889,2206130.5295194467,740347.77666740096,2946478.3061868474]
[null,"Units",4305.2749758880746,537.23329765607878]
[null,"Variance",0,0]
[]
[null,null,null,"APT",2206130.5295194462,740347.77666740096,2946478.3061868474]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Alvaston Infant and Nursery School",2443]
["Arboretum Primary School",2629]
["Ashgate Nursery",1014]
["Asterdale Primary School",2464]
["Beaufort Community Primary School",2004]
["Becket Primary School",2405]
["Bemrose",4177]
["Bishop Lonsdale Church of England (Aided) Primary School",2011]
["Borrow Wood Primary School",5201]
["Wyndham Primary Academy",2007]
["Brackensdale Infant School",2433]
["Breadsall Hill Top Primary School",2447]
["Brookfield Primary School",2512]
["Carlyle Infant School",2456]
["Cavendish Close Infant School",2449]
["Central Nursery",1006]
["Chaddesden Park Primary School",2467]
["Cherry Tree Hill Primary School",2451]
["Derwent Community School",2619]
["Firs Estate Primary School - converts to an Academy Jan 2018",2518]
["Grampian Primary School /Academy",2010]
["Griffe Field Primary School",2002]
["Hardwick Primary School",3544]
["Harrington Nursery",1008]
["Homefields Primary",2006]
["Lakeside Community Primary School",2434]
["Lord St Nursery",1005]
["Meadow Farm Community Primary School",2452]
["Osmaston Primary School",2420]
["Oakwood Infant School",2473]
["Parkview Primary School",2003]
["Ravensdale Infant and Nursery School",2462]
["Redwood Primary School",2505]
["Reigate Primary School",2000]
["Roe Farm Primary School",2001]
["Rosehill Infant and Nursery School",2429]
["Shelton Infant School",2444]
["Cotton's Farm Primary School",2430]
["St Alban's Catholic Primary School",3543]
["St Chad's Church of England (Controlled) Nursery and Infant School",3158]
["St James' Church of England (Aided) Infant School and Nursery",3526]
["St Mary's Catholic Primary School",3528]
["Stonehill Nursery",1010]
["Village Primary School",3546]
["Walbrook Nursery",1009]
["Walter Evans Church of England (Aided) Primary School",3530]
["Whitecross Nursery",1015]
[]
["Ace Nursery",206189]
["Alvaston Achievers","EY545705"]
["An-Noor Nursery","EY362920"]
["Becket Sure Start Children's Centre","EY380753"]
["Best Start Sinfin","EY467568"]
["Bizzy Kidz","EY450983"]
["Boulton Lane Park Pre-School Playgroup",206124]
["Bramble Brook Pre-School  Playgroup","EY282068"]
["Busy Bees Pre-School",206126]
["Busy Bees-Derby, Heatherton",206111]
["Carlton Private Day Nursery",206091]
["Childcare @ St James Centre","EY396374"]
["Chuckles Pre-School Playgroup",206128]
["Derby City Childminding Network - AR",205999]
["Derby City Childminding Network - ALB","EY398922"]
["Derby City Childminding Network - AJH",205921]
["Derby City Childminding Network - AMD","EY491735"]
["Derby City Childminding Network - AM","EY000013"]
["Derby City Childminding Network - AN","EY543687"]
["Derby City Childminding Network - AP","EY536395"]
["Derby City Childminding Network - CR","EY542496"]
["Derby City Childminding Network - CM","EY421552"]
["Derby City Childminding Network - CLHP","EY251518"]
["Derby City Childminding Network - CAB",205852]
["Derby City Childminding Network - CEO","EY412756"]
["Derby City Childminding Network - CM","EY438525"]
["Derby City Childminding Network - DS","EY294474"]
["Derby City Childminding Network - DG",205919]
["Derby City Childminding Network - ER","EY475575"]
["Derby City Childminding Network - ELS","EY455065"]
["Derby City Childminding Network - FM","EY401536"]
["Derby City Childminding Network - HB","EY316120"]
["Derby City Childminding Network - HMS",205849]
["Derby City Childminding Network - HGS","EY407775"]
["Derby City Childminding Network - NJ",205980]
["Derby City Childminding Network - JLK","EY477127"]
["Derby City Childminding Network - JEA","EY240000"]
["Derby City Childminding Network - JMS","EY369088"]
["Derby City Childminding Network - JM","EY462623"]
["Derby City Childminding Network - JMC","EY264853"]
["Derby City Childminding Network - JD",205881]
["Derby City Childminding Network - JC","EY500987"]
["Derby City Childminding Network - JCH",205922]
["Derby City Childminding Network - JES","EY368441"]
["Derby City Childminding Network - KJD","EY405755"]
["Derby City Childminding Network - LB","EY448130"]
["Derby City Childminding Network - LM",306845]
["Derby City Childminding Network - LS","EY546840"]
["Derby City Childminding Network - LD",205878]
["Derby City Childminding Network - LMG",260849]
["Derby City Childminding Network - MEH","EY340934"]
["Derby City Childminding Network - MM","EY357686"]
["Derby City Childminding Network - MEK","EY460509"]
["Derby City Childminding Network - NS","EY428424"]
["Derby City Childminding Network - NJ","EY396733"]
["Derby City Childminding Network - PC","EY453657"]
["Derby City Childminding Network - REE","EY484039"]
["Derby City Childminding Network - RGB","EY487257"]
["Derby City Childminding Network - RH","EY552896"]
["Derby City Childminding Network - RLB","EY343478"]
["Derby City Childminding Network - RW","EY447118"]
["Derby City Childminding Network - RAC","EY393682"]
["Derby City Childminding Network - RJF","EY395288"]
["Derby City Childminding Network - RSW","EY278371"]
["Derby City Childminding Network - RZ","EY541336"]
["Derby City Childminding Network - RP","EY268223"]
["Derby City Childminding Network - RS",206031]
["Derby City Childminding Network - SAF","EY406938"]
["Derby City Childminding Network - SM","EY546157"]
["Derby City Childminding Network - SU","EY299821"]
["Derby City Childminding Network - SHC",260848]
["Derby City Childminding Network - SM",205978]
["Derby City Childminding Network - SJJ","EY480166"]
["Derby City Childminding Network - ST",206043]
["Derby City Childminding Network - SLB","EY505502"]
["Derby City Childminding Network - SJB","EY252328"]
["Derby City Childminding Network - STM","EY435150"]
["Derby City Childminding Network - TLA","EY299849"]
["Derby City Childminding Network - VSu","EY547709"]
["Derby City Childminding Network - VSm",206020]
["Derby City Childminding Network - VE",205892]
["Derby City Childminding Network - WJW","EY318345"]
["Derby City Childminding Network - WLAW","EY464682"]
["Derby City Childminding Network - YW","EY414019"]
["Derby City Childminding Network - ZH","EY458078"]
["Derby City Childminding Network - ZB","EY350863"]
["Derby High School","EY240925"]
["Derby Montessori","EY476012"]
["Derwent Stepping Stones At Brackensdale","EY460372"]
["Derwent Stepping Stones- St Marks Rd","EY330097"]
["Diamond Day PDN","EY421215"]
["Emmanuel School","EY345674"]
["Field Lane Playgroup Ltd","EY307423"]
["First Friends Private Day Nursery",206106]
["First Steps Early Years Centre","EY539483"]
["Fun Time Nursery Limited","EY478943"]
["Heatherton Pre-School","EY406182"]
["Homelands Early Years Centre","EY539486"]
["Incredible Kids","EY477956"]
["King George V Pre-School",206134]
["Kingfisher Day Nurser Pre-School And A","EY285337"]
["Kingfisher Day Nursery (2)","EY371448"]
["La Petite Academy",206109]
["Leapfrog Day Nursery(1)",206110]
["Leapfrogs Pre School",206135]
["Little Acorns Nursery",509195]
["Little Owls Playgroup","EY492973"]
["Little Poppies Pre-School ( Royal British","EY371611"]
["Little Scholars Private Day Nursery(1) Sunnyhill","EY550368"]
["Little Scholars Private Day Nursery(2) Littleover",509197]
["Little Angels Playschool CIC ","EY471706"]
["Marble Hall Little Angels Day Nursery","EY544417"]
["Mary Poppins Day Nursery",206117]
["Mickleover Methodist Playgroup",206141]
["Oak House Nursery","EY304261"]
["Oaktree Day Nursery",258404]
["Orchard Day Nursery And Nursery Scho",258405]
["Orchard Nursery School(1)",258406]
["Park Playgroup (the)",206160]
["Play & Learn","EY284120"]
["Playcorner Nursery","EY474393"]
["Playdays Opportunity Group",206146]
["Positive Steps Childcare","EY370198"]
["Riverside Day Nursery - Asquith Court","EY283239"]
["Rosehill Early Years Centre","EY539485"]
["Royal School For The Deaf",113044]
["Rydale Childrens Centre P D N","EY370254"]
["Scallywags Nursery","EY481412"]
["Shelton Lock Pre-School","EY541492"]
["Shining Stars Day Nursery","EY500690"]
["Silver Trees Private Day Nursery","EY282326"]
["Sinfin Community Childcare","EY279508"]
["Sinfin Community Childcare at SCILLS Community Centre","EY456892"]
["St Andrew's Pre-School Playgroup","EY541153"]
["St Edmunds Pre-School And Playgroup","EY535976"]
["St Joseph's R. C. Pre-School",206154]
["St Paul's Church Hall Pre-School","EY395637"]
["Sunny Days Nursery","EY484523"]
["The Cottage Private Day Nursery Uttoxeter Road","EY100960"]
["The Cottage Private Day Nursery(3)",206103]
["The Faraway Tree Day Nursery","EY495633"]
["The Orchard Garden Private Day Nurser","EY103452"]
["Tiny Tots Nursery","EY497405"]
["Treetops Private Day Nursery",258424]
["White House Day Nursery Alvaston","EY452684"]
["White House Kids Club","EY544723"]
["Whitehouse Day Nursery Limited","EY431769"]
["Woodlands Private Day Nursery",509204]
["Littlesteps Pre- School","EY385725"]
["Schools Out Club (Derby) Ltd - Allestree School's Out Club","EY493996"]
["Tiny Tots At Boulton Children's Centre","EY495143"]

{"sheet":"LUMP SUM","index":18,"n_rows":348,"n_cols":34,"rows_kept":348,"cut":false,"hidden":true,"merged":[]}
["Amount per primary school £",null,110000]
["Amount per secondary school £",null,110000]
["Amount per merged school £",null,187000]
["Amount per KS3 pupil £"]
["Amount per KS4 pupil £"]
["Per pupil (all prim & sec pupils)"]
["School","DfE Number","7) Lump Sum £"]
["Akaal Primary School",2014,110000]
["Allenton Community Primary School",2012,110000]
["Alvaston Infant and Nursery School",2443,110000]
["Alvaston Junior School",2442,110000]
["Arboretum Primary School",2629,110000]
["Ash Croft Primary School",2509,110000]
["Ashgate Primary School",2005,110000]
["Asterdale Primary School",2464,110000]
["Beaufort Community Primary School",2004,110000]
["Becket Primary School",2405,110000]
["Bishop Lonsdale Church of England Aided Primary School",2011,110000]
["Borrow Wood Primary School",5201,110000]
["Wyndham Primary Academy",2007,110000]
["Brackensdale Infant School",2433,0,"School's merged 1st January 2018 - 85% of total paid in 2018/19 year"]
["Brackensdale ER (Enhanced Resource) Primary School",2432,110000]
["Breadsall Hill Top Junior School",2018,110000]
["Brookfield Primary School",2512,110000]
["Carlyle Infant School",2456,110000]
["Cavendish Close Infant School",2449,110000]
["Cavendish Close Junior School",2019,110000]
["Chaddesden Park Junior School",2467,110000]
["Chellaston Infant School",2455,110000]
["Chellaston Junior School",5203,110000]
["Cherry Tree Hill Primary School",2451,110000]
["Dale Community Primary School",2409,110000]
["Derby St Chad's CE (VC) Nursery and Infant School",3158,110000]
["Derwent Community School",2016,110000]
["Firs Estate Primary School",2013,110000,null,43709,43921]
["Gayton Community Junior School",2457,110000,null,null,212]
["Grampian Primary Academy",2010,110000]
["Griffe Field Primary School",2002,110000]
["Hackwood Primary School",9998,63799.846994535525]
["Hardwick Primary School",3544,110000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check to ERS Sheet"]
["Homefields Primary School",2006,110000]
["Lakeside Community Primary School",2434,110000]
["Lawn Primary School",2522,110000]
["Markeaton Primary School",2436,110000]
["Meadow Farm Community Primary School",2452,110000]
["Mickleover Primary School",2627,110000]
["Landau Forte Academy Moorhead",2009,110000]
["Oakwood Infant and Nursery School",2473,110000]
["Oakwood Junior School",2471,110000]
["Osmaston Primary School",2420,110000]
["Parkview Primary School",2003,110000]
["Pear Tree Community Junior School",2017,110000]
["Pear Tree Infant School",2424,110000]
["Portway Infant School",2439,110000]
["Portway Junior School",2440,110000]
["Ravensdale Infant and Nursery School",2462,110000]
["Ravensdale Junior School",2463,110000]
["Redwood Primary School",2505,110000]
["Reigate Park Primary School",2020,110000]
["Ridgeway Infant School",2458,110000]
["Roe Farm Primary School",2001,110000]
["Rosehill Infant and Nursery School",2429,110000]
["Shelton Infant School",2444,110000]
["Shelton Junior School",5209,110000]
["Silverhill Primary School",2469,110000]
["Cottons Farm Primary School",2023,110000]
["Springfield Primary School",2466,110000]
["St Alban's Catholic Primary School",3543,110000]
["St George's Catholic Voluntary Academy",3531,110000]
["St James' Church of England Aided Infant School",3526,110000]
["St James' Church of England Aided Junior School",3535,110000]
["St John Fisher Catholic Voluntary Academy",2008,110000]
["St Joseph's Catholic Primary School, Derby",3542,110000]
["St Mary's Catholic Primary School and Nursery",3528,110000]
["St Peter's Church of England Aided Junior School",3534,110000]
["St Werburgh's Church of England VA Primary School",3532,110000]
["Village Primary School",3546,110000]
["Walter Evans Church of England Aided Primary School",3530,110000]
["Wren Park Primary School",2459,110000]
["Al-Madinah",4000,110000]
[]
["Total Primary","Total Primary",7873799.846994536]
[]
["Chellaston Academy",5402,110000]
["da Vinci Community College",4007,110000]
["Derby Cathedral School",4004,110000]
["Derby Moor Community Sports College",4178,110000]
["Lees Brook Community Sports College",4006,110000]
["Littleover Community School",4182,110000]
["Merrill College",4001,110000]
["Murray Park School",5406,110000,"                                                                                                                                                                                                                                                                               "]
["Noel Baker Community School and Language College",4005,110000]
["Saint Benedict Catholic Voluntary Academy",4607,110000]
["Sinfin Community School",4008,110000]
["West Park School",5412,110000]
["Derby Manufacturing UTC",4003,110000]
["Allestree Woodlands School",5414,110000]
["Landau Forte College (Fox Street)",6905,110000]
[]
["Total Secondary","Total Secondary",1650000]
[]
["The Bemrose School",4177,110000,"Allocate Secondary lump sum allocation for an all through school"]
[]
["Total All Through School","Total All Through",110000]
[]
["All Schools","All",9633799.846994536]
[]
[null,"APT",9633800]
[]
[null,"Diff",-0.15300546400249004]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Alvaston Infant and Nursery School",2443]
["Arboretum Primary School",2629]
["Ashgate Nursery",1014]
["Asterdale Primary School",2464]
["Beaufort Community Primary School",2004]
["Becket Primary School",2405]
["Bemrose",4177]
["Bishop Lonsdale Church of England (Aided) Primary School",2011]
["Borrow Wood Primary School",5201]
["Wyndham Primary Academy",2007]
["Brackensdale Infant School",2433]
["Breadsall Hill Top Primary School",2447]
["Brookfield Primary School",2512]
["Carlyle Infant School",2456]
["Cavendish Close Infant School",2449]
["Central Nursery",1006]
["Chaddesden Park Primary School",2467]
["Cherry Tree Hill Primary School",2451]
["Derwent Community School",2619]
["Firs Estate Primary School - converts to an Academy Jan 2018",2518]
["Grampian Primary School /Academy",2010]
["Griffe Field Primary School",2002]
["Hardwick Primary School",3544]
["Harrington Nursery",1008]
["Homefields Primary",2006]
["Lakeside Community Primary School",2434]
["Lord St Nursery",1005]
["Meadow Farm Community Primary School",2452]
["Osmaston Primary School",2420]
["Oakwood Infant School",2473]
["Parkview Primary School",2003]
["Ravensdale Infant and Nursery School",2462]
["Redwood Primary School",2505]
["Reigate Primary School",2000]
["Roe Farm Primary School",2001]
["Rosehill Infant and Nursery School",2429]
["Shelton Infant School",2444]
["Cotton's Farm Primary School",2430]
["St Alban's Catholic Primary School",3543]
["St Chad's Church of England (Controlled) Nursery and Infant School",3158]
["St James' Church of England (Aided) Infant School and Nursery",3526]
["St Mary's Catholic Primary School",3528]
["Stonehill Nursery",1010]
["Village Primary School",3546]
["Walbrook Nursery",1009]
["Walter Evans Church of England (Aided) Primary School",3530]
["Whitecross Nursery",1015]
[]
["Ace Nursery",206189]
["Alvaston Achievers","EY545705"]
["An-Noor Nursery","EY362920"]
["Becket Sure Start Children's Centre","EY380753"]
["Best Start Sinfin","EY467568"]
["Bizzy Kidz","EY450983"]
["Boulton Lane Park Pre-School Playgroup",206124]
["Bramble Brook Pre-School  Playgroup","EY282068"]
["Busy Bees Pre-School",206126]
["Busy Bees-Derby, Heatherton",206111]
["Carlton Private Day Nursery",206091]
["Childcare @ St James Centre","EY396374"]
["Chuckles Pre-School Playgroup",206128]
["Derby City Childminding Network - AR",205999]
["Derby City Childminding Network - ALB","EY398922"]
["Derby City Childminding Network - AJH",205921]
["Derby City Childminding Network - AMD","EY491735"]
["Derby City Childminding Network - AM","EY000013"]
["Derby City Childminding Network - AN","EY543687"]
["Derby City Childminding Network - AP","EY536395"]
["Derby City Childminding Network - CR","EY542496"]
["Derby City Childminding Network - CM","EY421552"]
["Derby City Childminding Network - CLHP","EY251518"]
["Derby City Childminding Network - CAB",205852]
["Derby City Childminding Network - CEO","EY412756"]
["Derby City Childminding Network - CM","EY438525"]
["Derby City Childminding Network - DS","EY294474"]
["Derby City Childminding Network - DG",205919]
["Derby City Childminding Network - ER","EY475575"]
["Derby City Childminding Network - ELS","EY455065"]
["Derby City Childminding Network - FM","EY401536"]
["Derby City Childminding Network - HB","EY316120"]
["Derby City Childminding Network - HMS",205849]
["Derby City Childminding Network - HGS","EY407775"]
["Derby City Childminding Network - NJ",205980]
["Derby City Childminding Network - JLK","EY477127"]
["Derby City Childminding Network - JEA","EY240000"]
["Derby City Childminding Network - JMS","EY369088"]
["Derby City Childminding Network - JM","EY462623"]
["Derby City Childminding Network - JMC","EY264853"]
["Derby City Childminding Network - JD",205881]
["Derby City Childminding Network - JC","EY500987"]
["Derby City Childminding Network - JCH",205922]
["Derby City Childminding Network - JES","EY368441"]
["Derby City Childminding Network - KJD","EY405755"]
["Derby City Childminding Network - LB","EY448130"]
["Derby City Childminding Network - LM",306845]
["Derby City Childminding Network - LS","EY546840"]
["Derby City Childminding Network - LD",205878]
["Derby City Childminding Network - LMG",260849]
["Derby City Childminding Network - MEH","EY340934"]
["Derby City Childminding Network - MM","EY357686"]
["Derby City Childminding Network - MEK","EY460509"]
["Derby City Childminding Network - NS","EY428424"]
["Derby City Childminding Network - NJ","EY396733"]
["Derby City Childminding Network - PC","EY453657"]
["Derby City Childminding Network - REE","EY484039"]
["Derby City Childminding Network - RGB","EY487257"]
["Derby City Childminding Network - RH","EY552896"]
["Derby City Childminding Network - RLB","EY343478"]
["Derby City Childminding Network - RW","EY447118"]
["Derby City Childminding Network - RAC","EY393682"]
["Derby City Childminding Network - RJF","EY395288"]
["Derby City Childminding Network - RSW","EY278371"]
["Derby City Childminding Network - RZ","EY541336"]
["Derby City Childminding Network - RP","EY268223"]
["Derby City Childminding Network - RS",206031]
["Derby City Childminding Network - SAF","EY406938"]
["Derby City Childminding Network - SM","EY546157"]
["Derby City Childminding Network - SU","EY299821"]
["Derby City Childminding Network - SHC",260848]
["Derby City Childminding Network - SM",205978]
["Derby City Childminding Network - SJJ","EY480166"]
["Derby City Childminding Network - ST",206043]
["Derby City Childminding Network - SLB","EY505502"]
["Derby City Childminding Network - SJB","EY252328"]
["Derby City Childminding Network - STM","EY435150"]
["Derby City Childminding Network - TLA","EY299849"]
["Derby City Childminding Network - VSu","EY547709"]
["Derby City Childminding Network - VSm",206020]
["Derby City Childminding Network - VE",205892]
["Derby City Childminding Network - WJW","EY318345"]
["Derby City Childminding Network - WLAW","EY464682"]
["Derby City Childminding Network - YW","EY414019"]
["Derby City Childminding Network - ZH","EY458078"]
["Derby City Childminding Network - ZB","EY350863"]
["Derby High School","EY240925"]
["Derby Montessori","EY476012"]
["Derwent Stepping Stones At Brackensdale","EY460372"]
["Derwent Stepping Stones- St Marks Rd","EY330097"]
["Diamond Day PDN","EY421215"]
["Emmanuel School","EY345674"]
["Field Lane Playgroup Ltd","EY307423"]
["First Friends Private Day Nursery",206106]
["First Steps Early Years Centre","EY539483"]
["Fun Time Nursery Limited","EY478943"]
["Heatherton Pre-School","EY406182"]
["Homelands Early Years Centre","EY539486"]
["Incredible Kids","EY477956"]
["King George V Pre-School",206134]
["Kingfisher Day Nurser Pre-School And A","EY285337"]
["Kingfisher Day Nursery (2)","EY371448"]
["La Petite Academy",206109]
["Leapfrog Day Nursery(1)",206110]
["Leapfrogs Pre School",206135]
["Little Acorns Nursery",509195]
["Little Owls Playgroup","EY492973"]
["Little Poppies Pre-School ( Royal British","EY371611"]
["Little Scholars Private Day Nursery(1) Sunnyhill","EY550368"]
["Little Scholars Private Day Nursery(2) Littleover",509197]
["Little Angels Playschool CIC ","EY471706"]
["Marble Hall Little Angels Day Nursery","EY544417"]
["Mary Poppins Day Nursery",206117]
["Mickleover Methodist Playgroup",206141]
["Oak House Nursery","EY304261"]
["Oaktree Day Nursery",258404]
["Orchard Day Nursery And Nursery Scho",258405]
["Orchard Nursery School(1)",258406]
["Park Playgroup (the)",206160]
["Play & Learn","EY284120"]
["Playcorner Nursery","EY474393"]
["Playdays Opportunity Group",206146]
["Positive Steps Childcare","EY370198"]
["Riverside Day Nursery - Asquith Court","EY283239"]
["Rosehill Early Years Centre","EY539485"]
["Royal School For The Deaf",113044]
["Rydale Childrens Centre P D N","EY370254"]
["Scallywags Nursery","EY481412"]
["Shelton Lock Pre-School","EY541492"]
["Shining Stars Day Nursery","EY500690"]
["Silver Trees Private Day Nursery","EY282326"]
["Sinfin Community Childcare","EY279508"]
["Sinfin Community Childcare at SCILLS Community Centre","EY456892"]
["St Andrew's Pre-School Playgroup","EY541153"]
["St Edmunds Pre-School And Playgroup","EY535976"]
["St Joseph's R. C. Pre-School",206154]
["St Paul's Church Hall Pre-School","EY395637"]
["Sunny Days Nursery","EY484523"]
["The Cottage Private Day Nursery Uttoxeter Road","EY100960"]
["The Cottage Private Day Nursery(3)",206103]
["The Faraway Tree Day Nursery","EY495633"]
["The Orchard Garden Private Day Nurser","EY103452"]
["Tiny Tots Nursery","EY497405"]
["Treetops Private Day Nursery",258424]
["White House Day Nursery Alvaston","EY452684"]
["White House Kids Club","EY544723"]
["Whitehouse Day Nursery Limited","EY431769"]
["Woodlands Private Day Nursery",509204]
["Littlesteps Pre- School","EY385725"]
["Schools Out Club (Derby) Ltd - Allestree School's Out Club","EY493996"]
["Tiny Tots At Boulton Children's Centre","EY495143"]

{"sheet":"MOB","index":19,"n_rows":347,"n_cols":32,"rows_kept":347,"cut":false,"hidden":true,"merged":[]}
["Amount per primary pupil £",null,"% Change",null,1158.18]
["Amount per secondary pupil £",null,0.995,null,null,1950.2]
["Amount per KS3 pupil £"]
["Amount per KS4 pupil £"]
["Per pupil (all prim & sec pupils)"]
["School","DfE Number","Primary Mobility","Secondary Mobility","Primary Mobility £","Secondary Mobility £","6) Mobility £"]
["Akaal Primary School",2014,7.212043795620434,0,8352.8448832116756,0,8352.8448832116756]
["Allenton Community Primary School",2012,8.0999999999999002,0,9381.2579999998852,0,9381.2579999998852,"Converted to Academy in Jan 2015 (last year 17/18 as 3 year mobilty - leave in once 18-19 data input)"]
["Alvaston Infant and Nursery School",2443,0,0,0,0,0]
["Alvaston Junior School",2442,0,0,0,0,0]
["Arboretum Primary School",2629,5.4999999999997504,0,6369.9899999997115,0,6369.9899999997115]
["Ash Croft Primary School",2509,28.999999999999979,0,33587.219999999979,0,33587.219999999979]
["Ashgate Primary School",2005,0,0,0,0,0]
["Asterdale Primary School",2464,0,0,0,0,0]
["Beaufort Community Primary School",2004,7.4999999999999067,0,8686.349999999893,0,8686.349999999893]
["Becket Primary School",2405,5.500000000000016,0,6369.9900000000189,0,6369.9900000000189]
["Bishop Lonsdale Church of England Aided Primary School",2011,0,0,0,0,0]
["Borrow Wood Primary School",5201,0,0,0,0,0]
["Wyndham Primary Academy",2007,0,0,0,0,0]
["Brackensdale Infant School",2433,0,0,0,0,0]
["Brackensdale ER (Enhanced Resource) Primary School",2432,0,0,0,0,0]
["Breadsall Hill Top Junior School",2018,0,0,0,0,0,"Academy conversion - removed"]
["Brookfield Primary School",2512,0,0,0,0,0]
["Carlyle Infant School",2456,0,0,0,0,0]
["Cavendish Close Infant School",2449,0,0,0,0,0]
["Cavendish Close Junior School",2019,0,0,0,0,0]
["Chaddesden Park Junior School",2467,0,0,0,0,0]
["Chellaston Infant School",2455,0,0,0,0,0]
["Chellaston Junior School",5203,0,0,0,0,0]
["Cherry Tree Hill Primary School",2451,0,0,0,0,0]
["Dale Community Primary School",2409,0,0,0,0,0]
["Derby St Chad's CE (VC) Nursery and Infant School",3158,0.99999999999995981,0,1158.1799999999535,0,1158.1799999999535]
["Derwent Community School",2016,0,0,0,0,0,"Academy conversion - removed"]
["Firs Estate Primary School",2013,73.599999999999994,0,85242.047999999995,0,85242.047999999995,"Academy conversion 1st January 2018 - mobility figure changed to October 2017 census of 30%"]
["Gayton Community Junior School",2457,0,0,0,0,0]
["Grampian Primary Academy",2010,0,0,0,0,0]
["Griffe Field Primary School",2002,0,0,0,0,0]
["Hackwood Primary School",9998,0,0,0,0,0]
["Hardwick Primary School",3544,7.0999999999998264,0,8223.0779999997994,0,8223.0779999997994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check to ERS Sheet"]
["Homefields Primary School",2006,0,0,0,0,0]
["Lakeside Community Primary School",2434,0,0,0,0,0]
["Lawn Primary School",2522,1.7000000000001985,0,1968.9060000002301,0,1968.9060000002301]
["Markeaton Primary School",2436,0,0,0,0,0]
["Meadow Farm Community Primary School",2452,4.5000000000000488,0,5211.8100000000568,0,5211.8100000000568]
["Mickleover Primary School",2627,0,0,0,0,0]
["Landau Forte Academy Moorhead",2009,0,0,0,0,0,"Factor in 2018/19 was 0.07 in 2019/20 census is 0.69 - could this be a data error (decimal point)??"]
["Oakwood Infant and Nursery School",2473,0,0,0,0,0]
["Oakwood Junior School",2471,0,0,0,0,0]
["Osmaston Primary School",2420,10.39999999999988,0,12045.071999999862,0,12045.071999999862]
["Parkview Primary School",2003,0,0,0,0,0]
["Pear Tree Community Junior School",2017,23.099999999999998,0,26753.957999999999,0,26753.957999999999]
["Pear Tree Infant School",2424,15.600000000000081,0,18067.608000000095,0,18067.608000000095]
["Portway Infant School",2439,0,0,0,0,0]
["Portway Junior School",2440,0,0,0,0,0]
["Ravensdale Infant and Nursery School",2462,0,0,0,0,0]
["Ravensdale Junior School",2463,0,0,0,0,0]
["Redwood Primary School",2505,11.400000000000135,0,13203.252000000157,0,13203.252000000157]
["Reigate Park Primary School",2020,0,0,0,0,0]
["Ridgeway Infant School",2458,0,0,0,0,0]
["Roe Farm Primary School",2001,6.2000000000001823,0,7180.7160000002114,0,7180.7160000002114]
["Rosehill Infant and Nursery School",2429,0,0,0,0,0]
["Shelton Infant School",2444,0,0,0,0,0]
["Shelton Junior School",5209,0,0,0,0,0]
["Silverhill Primary School",2469,0,0,0,0,0]
["Cottons Farm Primary School",2023,0,0,0,0,0]
["Springfield Primary School",2466,3.3999999999998542,0,3937.8119999998312,0,3937.8119999998312]
["St Alban's Catholic Primary School",3543,0,0,0,0,0]
["St George's Catholic Voluntary Academy",3531,0,0,0,0,0]
["St James' Church of England Aided Infant School",3526,2.6000000000000023,0,3011.2680000000028,0,3011.2680000000028]
["St James' Church of England Aided Junior School",3535,2.3999999999999675,0,2779.6319999999623,0,2779.6319999999623]
["St John Fisher Catholic Voluntary Academy",2008,0,0,0,0,0]
["St Joseph's Catholic Primary School, Derby",3542,0,0,0,0,0]
["St Mary's Catholic Primary School and Nursery",3528,0,0,0,0,0]
["St Peter's Church of England Aided Junior School",3534,0,0,0,0,0]
["St Werburgh's Church of England VA Primary School",3532,0,0,0,0,0]
["Village Primary School",3546,0,0,0,0,0]
["Walter Evans Church of England Aided Primary School",3530,0,0,0,0,0]
["Wren Park Primary School",2459,0,0,0,0,0]
["Al-Madinah",4000,13.200000000000115,0,15287.976000000133,0,15287.976000000133]
[]
["Total Primary","Total Primary",239.01204379562023,0,276818.96888321143,0,276818.96888321143]
[]
["Chellaston Academy",5402,0,0,0,0,0]
["da Vinci Community College",4007,0,0,0,0,0,"Academy conversion - removed"]
["Derby Cathedral School",4004,0,0,0,0,0]
["Derby Moor Community Sports College",4178,0,0,0,0,0]
["Lees Brook Community Sports College",4006,0,0,0,0,0,"Academy conversion - removed"]
["Littleover Community School",4182,0,0,0,0,0]
["Merrill College",4001,0,50.40000000000024,0,98290.080000000467,98290.080000000467]
["Murray Park School",5406,0,0,0,0,0]
["Noel Baker Community School and Language College",4005,0,0,0,0,0,"Academy conversion - removed"]
["Saint Benedict Catholic Voluntary Academy",4607,0,0,0,0,0]
["City of Derby (was Sinfin Community School)",4008,0,0,0,0,0]
["West Park School",5412,0,0,0,0,0]
["Derby Manufacturing UTC",4003,0,0,0,0,0]
["Allestree Woodlands School",5414,0,0,0,0,0]
["Landau Forte College (Fox Street)",6905,0,0,0,0,0]
[]
["Total Secondary","Total Secondary",0,50.40000000000024,0,98290.080000000467,98290.080000000467]
[]
["The Bemrose School",4177,48.399999999999842,57.999999999999844,56055.911999999822,113111.5999999997,169167.51199999952]
[]
["Total All Through School","Total All Through",48.399999999999842,57.999999999999844,56055.911999999822,113111.5999999997,169167.51199999952]
[]
["All Schools","All",287.41204379562009,108.40000000000009,332874.88088321127,211401.68000000017,544276.56088321144]
[null,"Units",287.41204379562004,108.40000000000009]
[null,"Variance",0,0,null,"APT",544276.56088321144]
[]
[null,null,null,null,null,null,0]
["Reason for adjustments"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Alvaston Infant and Nursery School",2443]
["Arboretum Primary School",2629]
["Ashgate Nursery",1014]
["Asterdale Primary School",2464]
["Beaufort Community Primary School",2004]
["Becket Primary School",2405]
["Bemrose",4177]
["Bishop Lonsdale Church of England (Aided) Primary School",2011]
["Borrow Wood Primary School",5201]
["Wyndham Primary Academy",2007]
["Brackensdale Infant School",2433]
["Breadsall Hill Top Primary School",2447]
["Brookfield Primary School",2512]
["Carlyle Infant School",2456]
["Cavendish Close Infant School",2449]
["Central Nursery",1006]
["Chaddesden Park Primary School",2467]
["Cherry Tree Hill Primary School",2451]
["Derwent Community School",2619]
["Firs Estate Primary School - converts to an Academy Jan 2018",2518]
["Grampian Primary School /Academy",2010]
["Griffe Field Primary School",2002]
["Hardwick Primary School",3544]
["Harrington Nursery",1008]
["Homefields Primary",2006]
["Lakeside Community Primary School",2434]
["Lord St Nursery",1005]
["Meadow Farm Community Primary School",2452]
["Osmaston Primary School",2420]
["Oakwood Infant School",2473]
["Parkview Primary School",2003]
["Ravensdale Infant and Nursery School",2462]
["Redwood Primary School",2505]
["Reigate Primary School",2000]
["Roe Farm Primary School",2001]
["Rosehill Infant and Nursery School",2429]
["Shelton Infant School",2444]
["Cotton's Farm Primary School",2430]
["St Alban's Catholic Primary School",3543]
["St Chad's Church of England (Controlled) Nursery and Infant School",3158]
["St James' Church of England (Aided) Infant School and Nursery",3526]
["St Mary's Catholic Primary School",3528]
["Stonehill Nursery",1010]
["Village Primary School",3546]
["Walbrook Nursery",1009]
["Walter Evans Church of England (Aided) Primary School",3530]
["Whitecross Nursery",1015]
[]
["Ace Nursery",206189]
["Alvaston Achievers","EY545705"]
["An-Noor Nursery","EY362920"]
["Becket Sure Start Children's Centre","EY380753"]
["Best Start Sinfin","EY467568"]
["Bizzy Kidz","EY450983"]
["Boulton Lane Park Pre-School Playgroup",206124]
["Bramble Brook Pre-School  Playgroup","EY282068"]
["Busy Bees Pre-School",206126]
["Busy Bees-Derby, Heatherton",206111]
["Carlton Private Day Nursery",206091]
["Childcare @ St James Centre","EY396374"]
["Chuckles Pre-School Playgroup",206128]
["Derby City Childminding Network - AR",205999]
["Derby City Childminding Network - ALB","EY398922"]
["Derby City Childminding Network - AJH",205921]
["Derby City Childminding Network - AMD","EY491735"]
["Derby City Childminding Network - AM","EY000013"]
["Derby City Childminding Network - AN","EY543687"]
["Derby City Childminding Network - AP","EY536395"]
["Derby City Childminding Network - CR","EY542496"]
["Derby City Childminding Network - CM","EY421552"]
["Derby City Childminding Network - CLHP","EY251518"]
["Derby City Childminding Network - CAB",205852]
["Derby City Childminding Network - CEO","EY412756"]
["Derby City Childminding Network - CM","EY438525"]
["Derby City Childminding Network - DS","EY294474"]
["Derby City Childminding Network - DG",205919]
["Derby City Childminding Network - ER","EY475575"]
["Derby City Childminding Network - ELS","EY455065"]
["Derby City Childminding Network - FM","EY401536"]
["Derby City Childminding Network - HB","EY316120"]
["Derby City Childminding Network - HMS",205849]
["Derby City Childminding Network - HGS","EY407775"]
["Derby City Childminding Network - NJ",205980]
["Derby City Childminding Network - JLK","EY477127"]
["Derby City Childminding Network - JEA","EY240000"]
["Derby City Childminding Network - JMS","EY369088"]
["Derby City Childminding Network - JM","EY462623"]
["Derby City Childminding Network - JMC","EY264853"]
["Derby City Childminding Network - JD",205881]
["Derby City Childminding Network - JC","EY500987"]
["Derby City Childminding Network - JCH",205922]
["Derby City Childminding Network - JES","EY368441"]
["Derby City Childminding Network - KJD","EY405755"]
["Derby City Childminding Network - LB","EY448130"]
["Derby City Childminding Network - LM",306845]
["Derby City Childminding Network - LS","EY546840"]
["Derby City Childminding Network - LD",205878]
["Derby City Childminding Network - LMG",260849]
["Derby City Childminding Network - MEH","EY340934"]
["Derby City Childminding Network - MM","EY357686"]
["Derby City Childminding Network - MEK","EY460509"]
["Derby City Childminding Network - NS","EY428424"]
["Derby City Childminding Network - NJ","EY396733"]
["Derby City Childminding Network - PC","EY453657"]
["Derby City Childminding Network - REE","EY484039"]
["Derby City Childminding Network - RGB","EY487257"]
["Derby City Childminding Network - RH","EY552896"]
["Derby City Childminding Network - RLB","EY343478"]
["Derby City Childminding Network - RW","EY447118"]
["Derby City Childminding Network - RAC","EY393682"]
["Derby City Childminding Network - RJF","EY395288"]
["Derby City Childminding Network - RSW","EY278371"]
["Derby City Childminding Network - RZ","EY541336"]
["Derby City Childminding Network - RP","EY268223"]
["Derby City Childminding Network - RS",206031]
["Derby City Childminding Network - SAF","EY406938"]
["Derby City Childminding Network - SM","EY546157"]
["Derby City Childminding Network - SU","EY299821"]
["Derby City Childminding Network - SHC",260848]
["Derby City Childminding Network - SM",205978]
["Derby City Childminding Network - SJJ","EY480166"]
["Derby City Childminding Network - ST",206043]
["Derby City Childminding Network - SLB","EY505502"]
["Derby City Childminding Network - SJB","EY252328"]
["Derby City Childminding Network - STM","EY435150"]
["Derby City Childminding Network - TLA","EY299849"]
["Derby City Childminding Network - VSu","EY547709"]
["Derby City Childminding Network - VSm",206020]
["Derby City Childminding Network - VE",205892]
["Derby City Childminding Network - WJW","EY318345"]
["Derby City Childminding Network - WLAW","EY464682"]
["Derby City Childminding Network - YW","EY414019"]
["Derby City Childminding Network - ZH","EY458078"]
["Derby City Childminding Network - ZB","EY350863"]
["Derby High School","EY240925"]
["Derby Montessori","EY476012"]
["Derwent Stepping Stones At Brackensdale","EY460372"]
["Derwent Stepping Stones- St Marks Rd","EY330097"]
["Diamond Day PDN","EY421215"]
["Emmanuel School","EY345674"]
["Field Lane Playgroup Ltd","EY307423"]
["First Friends Private Day Nursery",206106]
["First Steps Early Years Centre","EY539483"]
["Fun Time Nursery Limited","EY478943"]
["Heatherton Pre-School","EY406182"]
["Homelands Early Years Centre","EY539486"]
["Incredible Kids","EY477956"]
["King George V Pre-School",206134]
["Kingfisher Day Nurser Pre-School And A","EY285337"]
["Kingfisher Day Nursery (2)","EY371448"]
["La Petite Academy",206109]
["Leapfrog Day Nursery(1)",206110]
["Leapfrogs Pre School",206135]
["Little Acorns Nursery",509195]
["Little Owls Playgroup","EY492973"]
["Little Poppies Pre-School ( Royal British","EY371611"]
["Little Scholars Private Day Nursery(1) Sunnyhill","EY550368"]
["Little Scholars Private Day Nursery(2) Littleover",509197]
["Little Angels Playschool CIC ","EY471706"]
["Marble Hall Little Angels Day Nursery","EY544417"]
["Mary Poppins Day Nursery",206117]
["Mickleover Methodist Playgroup",206141]
["Oak House Nursery","EY304261"]
["Oaktree Day Nursery",258404]
["Orchard Day Nursery And Nursery Scho",258405]
["Orchard Nursery School(1)",258406]
["Park Playgroup (the)",206160]
["Play & Learn","EY284120"]
["Playcorner Nursery","EY474393"]
["Playdays Opportunity Group",206146]
["Positive Steps Childcare","EY370198"]
["Riverside Day Nursery - Asquith Court","EY283239"]
["Rosehill Early Years Centre","EY539485"]
["Royal School For The Deaf",113044]
["Rydale Childrens Centre P D N","EY370254"]
["Scallywags Nursery","EY481412"]
["Shelton Lock Pre-School","EY541492"]
["Shining Stars Day Nursery","EY500690"]
["Silver Trees Private Day Nursery","EY282326"]
["Sinfin Community Childcare","EY279508"]
["Sinfin Community Childcare at SCILLS Community Centre","EY456892"]
["St Andrew's Pre-School Playgroup","EY541153"]
["St Edmunds Pre-School And Playgroup","EY535976"]
["St Joseph's R. C. Pre-School",206154]
["St Paul's Church Hall Pre-School","EY395637"]
["Sunny Days Nursery","EY484523"]
["The Cottage Private Day Nursery Uttoxeter Road","EY100960"]
["The Cottage Private Day Nursery(3)",206103]
["The Faraway Tree Day Nursery","EY495633"]
["The Orchard Garden Private Day Nurser","EY103452"]
["Tiny Tots Nursery","EY497405"]
["Treetops Private Day Nursery",258424]
["White House Day Nursery Alvaston","EY452684"]
["White House Kids Club","EY544723"]
["Whitehouse Day Nursery Limited","EY431769"]
["Woodlands Private Day Nursery",509204]
["Littlesteps Pre- School","EY385725"]
["Schools Out Club (Derby) Ltd - Allestree School's Out Club","EY493996"]
["Tiny Tots At Boulton Children's Centre","EY495143"]

{"sheet":"SPLIT SITE","index":20,"n_rows":348,"n_cols":34,"rows_kept":348,"cut":false,"hidden":true,"merged":[]}
["Amount per primary pupil £"]
["Amount per secondary pupil £"]
["Amount per KS3 pupil £"]
["Amount per KS4 pupil £"]
["Per pupil (all prim & sec pupils)"]
["School","DfE Number","8) Split Site £"]
["Akaal Primary School",2014,0]
["Allenton Community Primary School",2012,0]
["Alvaston Infant and Nursery School",2443,0]
["Alvaston Junior School",2442,0]
["Arboretum Primary School",2629,0]
["Ash Croft Primary School",2509,0]
["Ashgate Primary School",2005,0]
["Asterdale Primary School",2464,0]
["Beaufort Community Primary School",2004,0]
["Becket Primary School",2405,0]
["Bishop Lonsdale Church of England Aided Primary School",2011,0]
["Borrow Wood Primary School",5201,0]
["Wyndham Primary Academy",2007,0]
["Brackensdale Infant School",2433,0]
["Brackensdale Junior School",2432,0]
["Breadsall Hill Top Primary School",2018,0]
["Brookfield Primary School",2512,0]
["Carlyle Infant School",2456,0]
["Cavendish Close Infant School",2449,0]
["Cavendish Close Junior School",2019,0]
["Chaddesden Park Junior School",2467,0]
["Chellaston Infant School",2455,0]
["Chellaston Junior School",5203,0]
["Cherry Tree Hill Primary School",2451,0]
["Dale Community Primary School",2409,0]
["Derby St Chad's CE (VC) Nursery and Infant School",3158,0]
["Derwent Community School",2016,0]
["Firs Estate Primary School",2013,0]
["Gayton Community Junior School",2457,0]
["Grampian Primary Academy",2010,0]
["Griffe Field Primary School",2002,0]
["Hackwood Primary School",9998,0]
["Hardwick Primary School",3544,0,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,"Check to ERS Sheet"]
["Homefields Primary School",2006,0]
["Lakeside Community Primary School",2434,0]
["Lawn Primary School",2522,0]
["Markeaton Primary School",2436,0]
["Meadow Farm Community Primary School",2452,0]
["Mickleover Primary School",2627,0]
["Landau Forte Academy Moorhead",2009,0]
["Oakwood Infant and Nursery School",2473,0]
["Oakwood Junior School",2471,0]
["Osmaston Primary School",2420,0]
["Parkview Primary School",2003,0]
["Pear Tree Community Junior School",2017,0]
["Pear Tree Infant School",2424,0]
["Portway Infant School",2439,0]
["Portway Junior School",2440,0]
["Ravensdale Infant and Nursery School",2462,0]
["Ravensdale Junior School",2463,0]
["Redwood Primary School",2505,0]
["Reigate Park Primary School",2020,0]
["Ridgeway Infant School",2458,0]
["Roe Farm Primary School",2001,0]
["Rosehill Infant and Nursery School",2429,0]
["Shelton Infant School",2444,0]
["Shelton Junior School",5209,0]
["Silverhill Primary School",2469,0]
["Cottons Farm Primary School",2023,0]
["Springfield Primary School",2466,0]
["St Alban's Catholic Primary School",3543,0]
["St George's Catholic Voluntary Academy",3531,0]
["St James' Church of England Aided Infant School",3526,0]
["St James' Church of England Aided Junior School",3535,0]
["St John Fisher Catholic Voluntary Academy",2008,0]
["St Joseph's Catholic Primary School, Derby",3542,0]
["St Mary's Catholic Primary School and Nursery",3528,0]
["St Peter's Church of England Aided Junior School",3534,0]
["St Werburgh's Church of England VA Primary School",3532,0]
["Village Primary School",3546,0]
["Walter Evans Church of England Aided Primary School",3530,0]
["Wren Park Primary School",2459,0]
["Al-Madinah",4000,0]
[]
["Total Primary","Total Primary",0]
[]
["Chellaston Academy",5402,0]
["da Vinci Community College",4007,0]
["Derby Cathedral",4004,0]
["Derby Moor Community Sports College",4178,0]
["Lees Brook Community Sports College",4006,0]
["Littleover Community School",4182,0]
["Merrill College",4001,0]
["Murray Park School",5406,0]
["Noel Baker Community School and Language College",4005,0]
["Saint Benedict Catholic Voluntary Academy",4607,0]
["Sinfin Community School",4008,0]
["West Park School",5412,0]
["Derby Manufacturing UTC",4003,0]
["Allestree Woodlands School",5414,0]
["Landau Forte College (Fox Street)",6905,0]
[]
["Total Secondary","Total Secondary",0]
[]
["The Bemrose School",4177,0]
[]
["Total All Through School","Total All Through",0]
[]
["All Schools","All",0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Alvaston Infant and Nursery School",2443]
["Arboretum Primary School",2629]
["Ashgate Nursery",1014]
["Asterdale Primary School",2464]
["Beaufort Community Primary School",2004]
["Becket Primary School",2405]
["Bemrose",4177]
["Bishop Lonsdale Church of England (Aided) Primary School",2011]
["Borrow Wood Primary School",5201]
["Wyndham Primary Academy",2007]
["Brackensdale Infant School",2433]
["Breadsall Hill Top Primary School",2447]
["Brookfield Primary School",2512]
["Carlyle Infant School",2456]
["Cavendish Close Infant School",2449]
["Central Nursery",1006]
["Chaddesden Park Primary School",2467]
["Cherry Tree Hill Primary School",2451]
["Derwent Community School",2619]
["Firs Estate Primary School - converts to an Academy Jan 2018",2518]
["Grampian Primary School /Academy",2010]
["Griffe Field Primary School",2002]
["Hardwick Primary School",3544]
["Harrington Nursery",1008]
["Homefields Primary",2006]
["Lakeside Community Primary School",2434]
["Lord St Nursery",1005]
["Meadow Farm Community Primary School",2452]
["Osmaston Primary School",2420]
["Oakwood Infant School",2473]
["Parkview Primary School",2003]
["Ravensdale Infant and Nursery School",2462]
["Redwood Primary School",2505]
["Reigate Primary School",2000]
["Roe Farm Primary School",2001]
["Rosehill Infant and Nursery School",2429]
["Shelton Infant School",2444]
["Cotton's Farm Primary School",2430]
["St Alban's Catholic Primary School",3543]
["St Chad's Church of England (Controlled) Nursery and Infant School",3158]
["St James' Church of England (Aided) Infant School and Nursery",3526]
["St Mary's Catholic Primary School",3528]
["Stonehill Nursery",1010]
["Village Primary School",3546]
["Walbrook Nursery",1009]
["Walter Evans Church of England (Aided) Primary School",3530]
["Whitecross Nursery",1015]
[]
["Ace Nursery",206189]
["Alvaston Achievers","EY545705"]
["An-Noor Nursery","EY362920"]
["Becket Sure Start Children's Centre","EY380753"]
["Best Start Sinfin","EY467568"]
["Bizzy Kidz","EY450983"]
["Boulton Lane Park Pre-School Playgroup",206124]
["Bramble Brook Pre-School  Playgroup","EY282068"]
["Busy Bees Pre-School",206126]
["Busy Bees-Derby, Heatherton",206111]
["Carlton Private Day Nursery",206091]
["Childcare @ St James Centre","EY396374"]
["Chuckles Pre-School Playgroup",206128]
["Derby City Childminding Network - AR",205999]
["Derby City Childminding Network - ALB","EY398922"]
["Derby City Childminding Network - AJH",205921]
["Derby City Childminding Network - AMD","EY491735"]
["Derby City Childminding Network - AM","EY000013"]
["Derby City Childminding Network - AN","EY543687"]
["Derby City Childminding Network - AP","EY536395"]
["Derby City Childminding Network - CR","EY542496"]
["Derby City Childminding Network - CM","EY421552"]
["Derby City Childminding Network - CLHP","EY251518"]
["Derby City Childminding Network - CAB",205852]
["Derby City Childminding Network - CEO","EY412756"]
["Derby City Childminding Network - CM","EY438525"]
["Derby City Childminding Network - DS","EY294474"]
["Derby City Childminding Network - DG",205919]
["Derby City Childminding Network - ER","EY475575"]
["Derby City Childminding Network - ELS","EY455065"]
["Derby City Childminding Network - FM","EY401536"]
["Derby City Childminding Network - HB","EY316120"]
["Derby City Childminding Network - HMS",205849]
["Derby City Childminding Network - HGS","EY407775"]
["Derby City Childminding Network - NJ",205980]
["Derby City Childminding Network - JLK","EY477127"]
["Derby City Childminding Network - JEA","EY240000"]
["Derby City Childminding Network - JMS","EY369088"]
["Derby City Childminding Network - JM","EY462623"]
["Derby City Childminding Network - JMC","EY264853"]
["Derby City Childminding Network - JD",205881]
["Derby City Childminding Network - JC","EY500987"]
["Derby City Childminding Network - JCH",205922]
["Derby City Childminding Network - JES","EY368441"]
["Derby City Childminding Network - KJD","EY405755"]
["Derby City Childminding Network - LB","EY448130"]
["Derby City Childminding Network - LM",306845]
["Derby City Childminding Network - LS","EY546840"]
["Derby City Childminding Network - LD",205878]
["Derby City Childminding Network - LMG",260849]
["Derby City Childminding Network - MEH","EY340934"]
["Derby City Childminding Network - MM","EY357686"]
["Derby City Childminding Network - MEK","EY460509"]
["Derby City Childminding Network - NS","EY428424"]
["Derby City Childminding Network - NJ","EY396733"]
["Derby City Childminding Network - PC","EY453657"]
["Derby City Childminding Network - REE","EY484039"]
["Derby City Childminding Network - RGB","EY487257"]
["Derby City Childminding Network - RH","EY552896"]
["Derby City Childminding Network - RLB","EY343478"]
["Derby City Childminding Network - RW","EY447118"]
["Derby City Childminding Network - RAC","EY393682"]
["Derby City Childminding Network - RJF","EY395288"]
["Derby City Childminding Network - RSW","EY278371"]
["Derby City Childminding Network - RZ","EY541336"]
["Derby City Childminding Network - RP","EY268223"]
["Derby City Childminding Network - RS",206031]
["Derby City Childminding Network - SAF","EY406938"]
["Derby City Childminding Network - SM","EY546157"]
["Derby City Childminding Network - SU","EY299821"]
["Derby City Childminding Network - SHC",260848]
["Derby City Childminding Network - SM",205978]
["Derby City Childminding Network - SJJ","EY480166"]
["Derby City Childminding Network - ST",206043]
["Derby City Childminding Network - SLB","EY505502"]
["Derby City Childminding Network - SJB","EY252328"]
["Derby City Childminding Network - STM","EY435150"]
["Derby City Childminding Network - TLA","EY299849"]
["Derby City Childminding Network - VSu","EY547709"]
["Derby City Childminding Network - VSm",206020]
["Derby City Childminding Network - VE",205892]
["Derby City Childminding Network - WJW","EY318345"]
["Derby City Childminding Network - WLAW","EY464682"]
["Derby City Childminding Network - YW","EY414019"]
["Derby City Childminding Network - ZH","EY458078"]
["Derby City Childminding Network - ZB","EY350863"]
["Derby High School","EY240925"]
["Derby Montessori","EY476012"]
["Derwent Stepping Stones At Brackensdale","EY460372"]
["Derwent Stepping Stones- St Marks Rd","EY330097"]
["Diamond Day PDN","EY421215"]
["Emmanuel School","EY345674"]
["Field Lane Playgroup Ltd","EY307423"]
["First Friends Private Day Nursery",206106]
["First Steps Early Years Centre","EY539483"]
["Fun Time Nursery Limited","EY478943"]
["Heatherton Pre-School","EY406182"]
["Homelands Early Years Centre","EY539486"]
["Incredible Kids","EY477956"]
["King George V Pre-School",206134]
["Kingfisher Day Nurser Pre-School And A","EY285337"]
["Kingfisher Day Nursery (2)","EY371448"]
["La Petite Academy",206109]
["Leapfrog Day Nursery(1)",206110]
["Leapfrogs Pre School",206135]
["Little Acorns Nursery",509195]
["Little Owls Playgroup","EY492973"]
["Little Poppies Pre-School ( Royal British","EY371611"]
["Little Scholars Private Day Nursery(1) Sunnyhill","EY550368"]
["Little Scholars Private Day Nursery(2) Littleover",509197]
["Little Angels Playschool CIC ","EY471706"]
["Marble Hall Little Angels Day Nursery","EY544417"]
["Mary Poppins Day Nursery",206117]
["Mickleover Methodist Playgroup",206141]
["Oak House Nursery","EY304261"]
["Oaktree Day Nursery",258404]
["Orchard Day Nursery And Nursery Scho",258405]
["Orchard Nursery School(1)",258406]
["Park Playgroup (the)",206160]
["Play & Learn","EY284120"]
["Playcorner Nursery","EY474393"]
["Playdays Opportunity Group",206146]
["Positive Steps Childcare","EY370198"]
["Riverside Day Nursery - Asquith Court","EY283239"]
["Rosehill Early Years Centre","EY539485"]
["Royal School For The Deaf",113044]
["Rydale Childrens Centre P D N","EY370254"]
["Scallywags Nursery","EY481412"]
["Shelton Lock Pre-School","EY541492"]
["Shining Stars Day Nursery","EY500690"]
["Silver Trees Private Day Nursery","EY282326"]
["Sinfin Community Childcare","EY279508"]
["Sinfin Community Childcare at SCILLS Community Centre","EY456892"]
["St Andrew's Pre-School Playgroup","EY541153"]
["St Edmunds Pre-School And Playgroup","EY535976"]
["St Joseph's R. C. Pre-School",206154]
["St Paul's Church Hall Pre-School","EY395637"]
["Sunny Days Nursery","EY484523"]
["The Cottage Private Day Nursery Uttoxeter Road","EY100960"]
["The Cottage Private Day Nursery(3)",206103]
["The Faraway Tree Day Nursery","EY495633"]
["The Orchard Garden Private Day Nurser","EY103452"]
["Tiny Tots Nursery","EY497405"]
["Treetops Private Day Nursery",258424]
["White House Day Nursery Alvaston","EY452684"]
["White House Kids Club","EY544723"]
["Whitehouse Day Nursery Limited","EY431769"]
["Woodlands Private Day Nursery",509204]
["Littlesteps Pre- School","EY385725"]
["Schools Out Club (Derby) Ltd - Allestree School's Out Club","EY493996"]
["Tiny Tots At Boulton Children's Centre","EY495143"]

{"sheet":"PFI","index":21,"n_rows":110,"n_cols":33,"rows_kept":110,"cut":false,"hidden":true,"merged":[]}
["Amount per primary pupil £"]
["Amount per secondary pupil £"]
["Amount per KS3 pupil £"]
["Amount per KS4 pupil £"]
["Per pupil (all prim & sec pupils)",null,null,"2019-20 est."]
["School",null,"DfE Number","10) PFI Funding £","Inflation",1.03,"10) PFI Funding £\n2018/19"]
["Akaal Primary School",8312014,2014,0,null,null,0]
["Allenton Community Primary School",8312012,2012,0,null,null,0]
["Alvaston Infant and Nursery School",8312443,2443,0,null,null,0]
["Alvaston Junior School",8312442,2442,0,null,null,0]
["Arboretum Primary School",8312629,2629,0,null,null,0]
["Ash Croft Primary School",8312509,2509,0,null,null,0]
["Ashgate Primary School",8312005,2005,0,null,null,0]
["Asterdale Primary School",8312464,2464,0,null,null,0]
["Beaufort Community Primary School",8312004,2004,0,null,null,0]
["Becket Primary School",8312405,2405,0,null,null,0]
["Bishop Lonsdale Church of England Aided Primary School",8312011,2011,0,null,null,0]
["Borrow Wood Primary School",8315201,5201,0,null,null,0]
["Brackensdale Infant School",8312433,2433,0,null,null,0]
["Brackensdale Junior School",8312432,2432,0,null,null,0]
["Breadsall Hill Top Primary School",8312018,2018,0,null,null,0]
["Brookfield Primary School",8312512,2512,0,null,null,0]
["Carlyle Infant School",8312456,2456,0,null,null,0]
["Cavendish Close Infant School",8312449,2449,0,null,null,0]
["Cavendish Close Junior School",8312019,2019,0,null,null,0]
["Chaddesden Park Junior School",8312467,2467,0,null,null,0]
["Chellaston Infant School",8312455,2455,0,null,null,0]
["Chellaston Junior School",8315203,5203,0,null,null,0]
["Cherry Tree Hill Primary School",8312451,2451,0,null,null,0]
["Cottons Farm Primary School",8312023,2023,25320,null,null,24583]
["Dale Community Primary School",8312409,2409,0,null,null,0]
["Derby St Chad's CE (VC) Nursery and Infant School",8313158,3158,0,null,null,0]
["Derwent Community School",8312016,2016,0,null,null,0]
["Firs Estate Primary School",8312013,2013,0,null,null,0]
["Gayton Community Junior School",8312457,2457,0,null,null,0]
["Grampian Primary Academy",8312010,2010,0,null,null,0]
["Griffe Field Primary School",8312002,2002,0,null,null,0]
["Hackwood Primary School",8319998,9998,0,null,null,0]
["Hardwick Primary School",8313544,3544,144033,null,null,139838,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check to ERS Sheet"]
["Homefields Primary School",8312006,2006,0,null,null,0]
["Lakeside Community Primary School",8312434,2434,155118,null,null,150600]
["Lawn Primary School",8312522,2522,0,null,null,0]
["Markeaton Primary School",8312436,2436,0,null,null,0]
["Meadow Farm Community Primary School",8312452,2452,0,null,null,0]
["Mickleover Primary School",8312627,2627,0,null,null,0]
["Landau Forte Academy Moorhead",8312009,2009,0,null,null,0]
["Oakwood Infant and Nursery School",8312473,2473,0,null,null,0]
["Oakwood Junior School",8312471,2471,0,null,null,0]
["Osmaston Primary School",8312420,2420,0,null,null,0]
["Parkview Primary School",8312003,2003,0,null,null,0]
["Pear Tree Community Junior School",8312017,2017,0,null,null,0]
["Pear Tree Infant School",8312424,2424,0,null,null,0]
["Portway Infant School",8312439,2439,0,null,null,0]
["Portway Junior School",8312440,2440,0,null,null,0]
["Ravensdale Infant and Nursery School",8312462,2462,0,null,null,0]
["Ravensdale Junior School",8312463,2463,0,null,null,0]
["Redwood Primary School",8312505,2505,0,null,null,0]
["Reigate Park Primary School",8312020,2020,0,null,null,0]
["Ridgeway Infant School",8312458,2458,0,null,null,0]
["Roe Farm Primary School",8312001,2001,0,null,null,0]
["Rosehill Infant and Nursery School",8312429,2429,0,null,null,0]
["Shelton Infant School",8312444,2444,0,null,null,0]
["Shelton Junior School",8315209,5209,0,null,null,0]
["Silverhill Primary School",8312469,2469,0,null,null,0]
["Springfield Primary School",8312466,2466,0,null,null,0]
["St Alban's Catholic Primary School",8313543,3543,0,null,null,0]
["St George's Catholic Voluntary Academy",8313531,3531,0,null,null,0]
["St James' Church of England Aided Infant School",8313526,3526,0,null,null,0]
["St James' Church of England Aided Junior School",8313535,3535,0,null,null,0]
["St John Fisher Catholic Voluntary Academy",8312008,2008,0,null,null,0]
["St Joseph's Catholic Primary School, Derby",8313542,3542,0,null,null,0]
["St Mary's Catholic Primary School and Nursery",8313528,3528,0,null,null,0]
["St Peter's Church of England Aided Junior School",8313534,3534,0,null,null,0]
["St Werburgh's Church of England VA Primary School",8313532,3532,0,null,null,0]
["Village Primary School",8313546,3546,0,null,null,0]
["Walter Evans Church of England Aided Primary School",8313530,3530,0,null,null,0]
["Wren Park Primary School",8312459,2459,0,null,null,0]
["Wyndham Primary Academy",8312007,2007,0,null,null,0]
["Al-Madinah",8314000,4000,0,null,null,0]
[]
["Total Primary",null,"Total Primary",324471,null,null,315021]
[]
["Chellaston Academy",8315402,5402,0,null,null,0]
["da Vinci Community College",8314007,4007,23560,null,null,22874]
["Derby Cathedral School",8314004,4004,0,null,null,0]
["Derby Moor Community Sports College",8314178,4178,0,null,null,0]
["Lees Brook Community Sports College",8314006,4006,0,null,null,0]
["Littleover Community School",8314182,4182,0,null,null,0]
["Merrill College",8314001,4001,361154,null,null,350635]
["Murray Park School",8315406,5406,0,null,null,0]
["Noel Baker Community School and Language College",8314005,4005,419920,null,null,419920," NOEL BAKER AND ST MARTINS - DO NOT INFLATE PFI BY 3% FROM 2019/20 ONWARDS."]
["Saint Benedict Catholic Voluntary Academy",8314607,4607,0,null,null,0,"Will be able to re-pay due to charging 6th from budget places."]
["City of Derby School / Sinfin Community School",8314008,4008,0,null,null,0]
["The Bemrose School",8314177,4177,0,null,null,0]
["West Park School",8315412,5412,0,null,null,0]
["Derby Manufacturing UTC",8314003,4003,0,null,null,0]
["Allestree Woodlands School",8315414,5414,0,null,null,0]
["Landau Forte College (Fox Street)",8316905,6905,0,null,null,0]
[]
["Total Secondary",null,"Total Secondary",804634,null,null,793429]
[]
["The Bemrose School",8314177,4177,0,null,null,0]
[]
["Total All Through School",null,"Total All Through",0,null,null,0]
[]
["All Schools",null,"All",1129105,null,null,1108450]
[]
["Less Noel Baker (% of budget rather than infaltion)"]
["TOTAL",null,null,1129105,null,null,1108450]
["Including inflation",null,null,null,null,null,1129105.8999999999]

{"sheet":"RATES","index":22,"n_rows":125,"n_cols":34,"rows_kept":125,"cut":false,"hidden":true,"merged":[]}
["Amount per primary pupil £"]
["Amount per secondary pupil £"]
["Amount per KS3 pupil £"]
["Amount per KS4 pupil £"]
["Per pupil (all prim & sec pupils)",null,null,null,null,null,null,null,null,null,null,"Changes done in 2015 FY"]
["School","For APT",null,"DfE Number","9) Total Rates £","For APT","Draft Rates 19-20","rates 18-19 adj",null,"2015-16 Adj","2014-15 Adj","2013-14 Adj","2012-13 School","2012-13 LA","2011-12","2010-11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-16","2014-15 Adj"]
["Ashgate Nursery","8311014",null,1014,11986,8311014,11866,120,null,null,null,null,null,null,null,null,null,null,8312000,"Reigate Primary School",0,0]
["Central Nursery","8311006",null,1006,14498,8311006,13500,998,null,null,null,null,null,null,null,null,null,null,8312002,"Griffe Field Primary School",9952.6,294]
["Harrington Nursery","8311008",null,1008,5801,8311008,5616,185,null,null,null,null,null,null,null,null,null,null,8312003,"Parkview Primary School",31483,517]
["Lord St Nursery","8311005",null,1005,15606,8311005,15450,156,null,null,null,null,null,null,null,null,null,null,8312004,"Beaufort Community Primary School",20354,-1925]
["Stonehill Nursery","8311010",null,1010,5519,8311010,5315,204,null,null,null,null,null,null,null,null,null,null,8312005,"Ashgate Primary School",21006,-566]
["Walbrook Nursery","8311009",null,1009,10203,8311009,10012,191,null,null,null,null,null,null,null,null,null,null,8312006,"Homefields Primary School",34530,1679]
["Whitecross Nursery","8311015",null,1015,7334,8311015,7094,240,null,null,null,null,null,null,null,null,null,null,8312012,"Allenton Community Primary School",7414,291]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8312405,"Becket Primary School",15923.5,-1184]
["Total Nursery",null,null,"Total Nursery",70947,null,68853,2094,null,0,0,0,0,0,0,0,null,null,8312409,"Dale Community Primary School",37069,597]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8312420,"Osmaston Primary School",4795.6000000000004,964]
["Akaal Primary School",8312014,null,2014,946,8312014,914,32,null,null,null,null,null,null,null,null,null,null,8312423,"Pear Tree Community Junior School",3442,-107]
["Al-Madinah","8314000",null,4000,17047,8314000,13739,3308,null,null,null,null,null,null,null,null,null,null,8316905,"Landau Forte College",46971,278]
["Allenton Community Primary School",8312012,null,2012,7705,8312012,7414,291,null,null,null,null,null,null,null,null,null,null,8312423,"Pear Tree Community Junior School",3442,-107]
["Alvaston Infant and Nursery School","8312443",null,2443,19052.875,8312443,18551.875,501,null,null,null,null,null,null,null,null,null,null,8312424,"Pear Tree Infant School",13580.5,-3970]
["Alvaston Junior School","8312442",null,2442,4211.375,8312442,3710.375,501,null,null,null,null,null,null,null,null,null,null,8312429,"Rosehill Infant and Nursery School",11626.5,-1304]
["Arboretum Primary School","8312629",null,2629,67582,8312629,63379,4203,null,null,null,null,null,null,null,null,null,null,8312430,"Cottons Farm Primary School",0,0]
["Ash Croft Primary School","8312509",null,2509,3266.5,8312509,3266.5,0,null,null,null,null,null,null,null,null,null,null,8312432,"Brackensdale Junior School",24757.75,-3391]
["Ashgate Primary School","8312005",null,2005,20440,8312005,21006,-566,null,null,null,null,null,null,null,null,null,null,8312433,"Brackensdale Infant School",0,0]
["Asterdale Primary School","8312464",null,2464,15838.5,8312464,16442.5,-604,null,null,null,null,null,null,null,null,null,null,8312434,"Lakeside Community Primary School",10460.400000000001,309]
["Beaufort Community Primary School","8312004",null,2004,18429,8312004,20354,-1925,null,null,null,null,null,null,null,null,null,null,8312436,"Markeaton Primary School",26405,893]
["Becket Primary School","8312405",null,2405,14739.5,8312405,15923.5,-1184,null,null,null,null,null,null,null,null,null,null,8312439,"Portway Infant School",11423,731]
["Bishop Lonsdale Church of England Aided Primary School",8312011,"Non DCC Academy from 01/06/2014",2011,5987.25,8312011,6096.25,-109,null,null,null,null,null,null,null,null,null,null,8312440,"Portway Junior School",35038,207]
["Borrow Wood Primary School","8315201",null,5201,25047,8315201,26050,-1003,null,null,null,null,null,null,null,null,null,null,8312442,"Alvaston Junior School",3710.375,501]
["Brackensdale ER (Enhanced Resource) Primary School","8312432",null,2432,21366.75,8312432,24757.75,-3391,"School merged"]
["Breadsall Hill Top Primary School","8312447",null,2018,5014.75,8312018,5449.75,-435,null,null,null,null,null,null,null,null,null,null,8312449,"Cavendish Close Infant School",15217,-1213]
["Brookfield Primary School","8312512",null,2512,19831,8312512,19158,673,null,null,null,null,null,null,null,null,null,null,8312451,"Cherry Tree Hill Primary School",33150.5,1538]
["Carlyle Infant School","8312456",null,2456,12885,8312456,12718,167,null,null,null,null,null,null,null,null,null,null,8312452,"Meadow Farm Community Primary School",17741.5,-797]
["Cavendish Close Infant School","8312449",null,2449,14004,8312449,15217,-1213,null,null,null,null,null,null,null,null,null,null,8312455,"Chellaston Infant School",24967,253]
["Cavendish Close Junior School","8312019",null,2019,5464.5,8312019,4588.5,876,null,null,null,null,null,null,null,null,null,null,8312456,"Carlyle Infant School",12718,167,null,null,null,null,null,null,null,null,null,null,null,"Check to ERS Sheet"]
["Chaddesden Park Junior School","8312467",null,2467,-7537,8312467,2996,-10533,null,null,null,null,null,null,null,null,null,null,8312457,"Gayton Community Junior School",20765,1104]
["Chellaston Infant School","8312455",null,2455,25220,8312455,24967,253,null,null,null,null,null,null,null,null,null,null,8312458,"Ridgeway Infant School",12131.5,18]
["Chellaston Junior School","8315203","Bank Account school from at least 01/04/2009",5203,6099.9,8315203,6144.9,-45,null,null,null,null,null,null,null,null,null,null,8312459,"Wren Park Primary School",18447,874]
["Cherry Tree Hill Primary School","8312451",null,2451,34688.5,8312451,33150.5,1538,null,null,null,null,null,null,null,null,null,null,8312462,"Ravensdale Infant and Nursery School",17296.25,793]
["Cottons Farm Primary School","8312023",null,2023,4804.2,8312023,4573.2,231,null,null,null,null,null,null,null,null,null,null,8315406,"Murray Park School",25186,149]
["Dale Community Primary School","8312409",null,2409,37666,8312409,37069,597,null,null,null,null,null,null,null,null,null,null,8312463,"Ravensdale Junior School",17296.25,793]
["Derby St Chad's CE (VC) Nursery and Infant School","8313158",null,3158,1637.5,8313158,1743.5,-106,null,null,null,null,null,null,null,null,null,null,8312464,"Asterdale Primary School",16442.5,-604]
["Derwent Community School","8312016",null,2016,5721,8312016,5687,34,null,null,null,null,null,null,null,null,null,null,8312466,"Springfield Primary School",15715.5,479]
["Firs Estate Primary School",8312013,null,2013,1452.5,8312013,3404.5,-1952,null,null,null,null,null,null,null,null,null,null,8312467,"Chaddesden Park Primary School",2996,-10533]
["Gayton Community Junior School","8312457",null,2457,21869,8312457,20765,1104,null,null,null,null,null,null,null,null,null,null,8312469,"Silverhill Primary School",17501.5,-559]
["Grampian Primary Academy","8312010","Non DCC Academy from 01/12/2012",2010,3950,8312010,3859,91,null,null,null,null,null,null,null,null,null,null,8312471,"Oakwood Junior School",19891.375,-1653]
["Griffe Field Primary School","8312002",null,2002,10246.6,8312002,9952.6,294,null,null,null,null,null,null,null,null,null,null,8312473,"Oakwood Infant and Nursery School",19891.375,-1653]
["Hackwood Primary school",8319998,null,9998,3324.84,8319998,3324.84,0]
["Hardwick Primary School","8313544",null,3544,13383,8313544,13304,79,null,null,null,null,null,null,null,null,null,null,8312505,"Redwood Primary School",35193.75,-1651]
["Homefields Primary School","8312006",null,2006,36209,8312006,34530,1679,null,null,null,null,null,null,null,null,null,null,8312509,"Ash Croft Primary School",3266.5,0]
["Lakeside Community Primary School","8312434",null,2434,10769.400000000001,8312434,10460.400000000001,309,null,null,null,null,null,null,null,null,null,null,8312512,"Brookfield Primary School",19158,673]
["Lawn Primary School","8312522",null,2522,20446,8312522,21546,-1100,null,null,null,null,null,null,null,null,null,null,8312518,"Firs Estate Primary School",0,0]
["Markeaton Primary School","8312436",null,2436,27298,8312436,26405,893,null,null,null,null,null,null,null,null,null,null,8312522,"Lawn Primary School",21546,-1100]
["Meadow Farm Community Primary School","8312452",null,2452,16944.5,8312452,17741.5,-797,null,null,null,null,null,null,null,null,null,null,8312619,"Derwent Community School",0,0]
["Mickleover Primary School","8312627",null,2627,17978,8312627,17798,180,null,null,null,null,null,null,null,null,null,null,8312627,"Mickleover Primary School",17798,180]
["Landau Forte Academy Moorhead","8312009","Non DCC Academy from 01/09/2012",2009,3446,8312009,3422,24,null,null,null,null,null,null,null,null,null,null,8312629,"Arboretum Primary School",63379,4203]
["Oakwood Infant and Nursery School","8312473",null,2473,18238.375,8312473,19891.375,-1653,null,null,null,null,null,null,null,null,null,null,8313158,"Derby St Chad's CE (VC) Nursery and Infant School",1743.5,-106]
["Oakwood Junior School","8312471",null,2471,18238.375,8312471,19891.375,-1653,null,null,null,null,null,null,null,null,null,null,8313526,"St James' Church of England Aided Infant School",1463.5,-332]
["Osmaston Primary School","8312420",null,2420,5759.6,8312420,4795.6000000000004,964,null,null,null,null,null,null,null,null,null,null,8313528,"St Mary's Catholic Primary School and Nursery",8726.0999999999985,53]
["Parkview Primary School","8312003",null,2003,32000,8312003,31483,517,null,null,null,null,null,null,null,null,null,null,8313530,"Walter Evans Church of England Aided Primary Schoo",4824,154]
["Pear Tree Community Junior School","8312423",null,2017,3335,8312017,3442,-107,null,null,null,null,null,null,null,null,null,null,8313532,"St Werburgh's Church of England VA Primary School",5049,430]
["Pear Tree Infant School","8312424",null,2424,9610.5,8312424,13580.5,-3970,null,null,null,null,null,null,null,null,null,null,8313534,"St Peter's Church of England Aided Junior School",3428,264]
["Portway Infant School","8312439",null,2439,12154,8312439,11423,731,null,null,null,null,null,null,null,null,null,null,8313535,"St James' Church of England Aided Junior School",3097,200]
["Portway Junior School","8312440",null,2440,35245,8312440,35038,207,null,null,null,null,null,null,null,null,null,null,8313542,"St Joseph's Catholic Primary School, Derby",6014.5999999999985,541]
["Ravensdale Infant and Nursery School","8312462",null,2462,18089.25,8312462,17296.25,793,null,null,null,null,null,null,null,null,null,null,8313543,"St Alban's Catholic Primary School, Chaddesden, De",4536,1035]
["Ravensdale Junior School","8312463",null,2463,18089.25,8312463,17296.25,793,null,null,null,null,null,null,null,null,null,null,8313544,"Hardwick Primary School",13304,79]
["Redwood Primary School","8312505",null,2505,33542.75,8312505,35193.75,-1651,null,null,null,null,null,null,null,null,null,null,8313546,"Village Primary School",14988.229999999998,0]
["Reigate Park Primary School","8312020",null,2020,4608,8312020,4608,0,null,null,null,null,null,null,null,null,null,null,8315201,"Borrow Wood Primary School",26050,-1003]
["Ridgeway Infant School orange = school, Blue = LA","8312458","Bank Account school from 01/04/2013",2458,12149.5,8312458,12131.5,18,null,null,null,null,null,null,null,null,null,null,8315203,"Chellaston Junior School",6144.9,-45]
["Roe Farm Primary School","8312001",null,2001,22275,8312001,25064,-2789,null,null,null,null,null,null,null,null,null,null,8315209,"Shelton Junior School",3693,-132]
["Rosehill Infant and Nursery School","8312429",null,2429,10322.5,8312429,11626.5,-1304,null,null,null,null,null,null,null,null,null,null,8314177,"The Bemrose School",22343,132]
["Shelton Infant School","8312444",null,2444,13274,8312444,12360,914,null,null,null,null,null,null,null,null,null,null,8314178,"Derby Moor Community Sports College",31229,185]
["Shelton Junior School","8315209","Bank Account school from at least 01/04/2009",5209,3561,8315209,3693,-132,null,null,null,null,null,null,null,null,null,null,8314182,"Littleover Community School",143451,848]
["Silverhill Primary School","8312469",null,2469,16942.5,8312469,17501.5,-559,null,null,null,null,null,null,null,null,null,null,8314608,"da Vinci Community School",25514,2917]
["Springfield Primary School","8312466",null,2466,16194.5,8312466,15715.5,479,null,null,null,null,null,null,null,null,null,null,8315407,"Noel Baker Community School and Language College",27675,164]
["St Alban's Catholic Primary School","8313543",null,3543,5571,8313543,4536,1035,null,null,null,null,null,null,null,null,null,null,8312007,"Wyndham Primary Academy",4736.6499999999996,-1098]
["St George's Catholic Voluntary Academy","8313531","Non DCC Academy from 01/09/2012",3531,4086,8313531,4186,-100,null,null,null,null,null,null,null,null,null,null,8312008,"St John Fisher Primary Academy",3077,-248]
["St James' Church of England Aided Infant School","8313526",null,3526,1131.5,8313526,1463.5,-332,null,null,null,null,null,null,null,null,null,null,8312009,"Landau Forte Academy Moorhead",3422,24]
["St James' Church of England Aided Junior School","8313535",null,3535,3297,8313535,3097,200,null,null,null,null,null,null,null,null,null,null,8312010,"Grampian Primary Academy",3859,91]
["St John Fisher Catholic Voluntary Academy","8312008","Non DCC Academy from 01/09/2012",2008,2829,8312008,3077,-248,null,null,null,null,null,null,null,null,null,null,8313531,"St Georgeâ\u0080\u0099s Catholic Voluntary Academy",4186,-100]
["St Joseph's Catholic Primary School, Derby","8313542",null,3542,6555.5999999999985,8313542,6014.5999999999985,541,null,null,null,null,null,null,null,null,null,null,8314001,"Merrill Academy",42905,5885]
["St Mary's Catholic Primary School and Nursery","8313528",null,3528,8779.0999999999985,8313528,8726.0999999999985,53,null,null,null,null,null,null,null,null,null,null,8314002,"City of Derby Academy",0,0]
["St Peter's Church of England Aided Junior School","8313534",null,3534,3692,8313534,3428,264,null,null,null,null,null,null,null,null,null,null,8314181,"Lees Brook Community School",26913,159]
["St Werburgh's Church of England VA Primary School","8313532",null,3532,5479,8313532,5049,430,null,null,null,null,null,null,null,null,null,null,8314607,"Saint Bendict CVA",28182,167]
["Village Primary School","8313546","Bank Account school from 01/04/2012",3546,14988.229999999998,8313546,14988.229999999998,0,null,null,null,null,null,null,null,null,null,null,8315402,"Chellaston Academy",43162,255]
["Walter Evans Church of England Aided Primary School","8313530",null,3530,4978,8313530,4824,154,null,null,null,null,null,null,null,null,null,null,8315412,"West Park School",27167,161]
["Wren Park Primary School","8312459",null,2459,19321,8312459,18447,874,null,null,null,null,null,null,null,null,null,null,8315414,"Allestree Woodlands School",31229,185]
["Wyndham Primary Academy","8312007","Non DCC Academy from 01/09/2012",2007,3638.6499999999996,8312007,4736.6499999999996,-1098,null,null,null,null,null,null,null,null,null,null,8312443,"Alvaston Infant and Nursery School",18551.875,501]
["KS1-2 PRU Newton's Walk",8311104,null,1104,0,8311104,0,0,null,null,null,null,null,null,null,null,null,null,8314000,"Al Madinah",13739,3308]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8312447,"Breadsall Hilltop Primary School",5449.75,-435]
["Total Primary",null,null,"Total Primary",982450.12,null,996184.12,-13734,null,0,0,0,0,0,0,0,null,null,8312011,"Bishop Lonsdale Church of England Aided Primary Sc",6096.25,-109]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1457029.08,298]
["Chellaston Academy","8315402","Non DCC Academy from 01/12/2010 & Prior to that Bank Account School from at least 01/04/2009",5402,43417,8315402,43162,255,null,null,null,null,null,null,null,null,null,null,null,null,-138392.06999999983,-1270]
["da Vinci Community College","8314608",null,4007,28431,8314007,25514,2917]
["Derby Cathedral School",8314004,null,4004,14329.03,8314004,14329.03,0]
["Derby Manufactuing UTC",8314003,"Non DCC Free School - School has rates relief - bill for Sept to March 2016 = £14,775.",4003,26817,8314003,26659,158]
["Derby Moor Community Sports College","8314178","Bank Account school from 01/04/2010",4178,31414,8314178,31229,185]
["Derby Pride Academy",8311105,"Non DCC Free AP Academy",1105,4329,8311105,4390,-61]
["KS3-4 PRU Kingsmead",8311103,null,1103,0,8311103,0,0]
["Landau Forte College (Fox Street)","8316905","Non DCC NR Academy",6905,47249,8316905,46971,278]
["Lees Brook Community Sports College","8314181","Non DCC Academy from 01/09/2011",4006,27072,8314006,26913,159]
["Littleover Community School","8314182",null,4182,144299,8314182,143451,848]
["Merrill College","8314001","Non DCC Academy from 01/01/2013 & Prior to that Bank Account School from at least 01/04/2009",4001,48790,8314001,42905,5885]
["Murray Park School","8315406","Bank Account School from at least 01/04/2009",5406,25335,8315406,25186,149]
["Noel Baker Community School and Language College","8315407","Bank Account School from at least 01/04/2009",4005,27839,8314005,27675,164]
["Saint Benedict Catholic Voluntary Academy","8314607","Non DCC Academy from 01/09/2012 ",4607,28349,8314607,28182,167]
["The City of Derby Academy (was Sinfin Community School)","8314008","Non DCC Academy from 01/06/2013",4008,39981,8314008,36322,3659]
["West Park School","8315412","Non DCC Academy from 01/04/2011 & Prior to that Bank Account School from at least 01/04/2009",5412,27328,8315412,27167,161]
["Allestree Woodlands School","8315414","Non Academy DCC from 01/03/2012 and Bank Account School from at least 01/04/2009",5414,31414,8315414,31229,185]
[]
["Total Secondary",null,null,"Total Secondary",596393.03,null,581284.03,15109,null,0,null,0,0,0,0,0]
[]
["The Bemrose School","8314177",null,4177,22475,8314177,22343,132]
[]
["Total All Through School",null,null,"Total All Through",22475,null,22343,132,null,0,null,0,0,0,0,0]
[]
["All Schools",null,null,"All",1672265.15,null,1668664.15,3601,null,0,null,0,0,0,0,0]
[]
[null,null,null,null,null,"check",0,3601]
[]
["Schools Block excludes Nurseries & PRU",null,null,null,1596989.15,null,1595421.15,1568,null,0,0,0,0,0,0,0]
[null,26.25]
[]
[null,null,null,null,null,null,-1668664.15,0]

{"sheet":"2019-20 MFG","index":23,"n_rows":348,"n_cols":31,"rows_kept":348,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MFG CAP",3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scaling",0.5]
["School","DfE Number","2018/19 NOR\n","2018/19 Funding (before De-delegation)","Less 2018-19 Rates","Less 2018/19 Lump Sum ","Less Other Exclusions","Net Funding for 2018/19","2018-19 MFG Baseline per Pupil to agree to APT","MFG Protected Level",null,"2019/20 NOR","2019/20 Funding Exc MFG","Less 2019-20 Rates","Less 2019/20 Lump Sum inc amalgamating ","Less Other Exclusions - PFI","Net 2019/20 Funding","2019-20 Base Funding per Pupil to agree to APT",null,"MFG + 3% CAP Scaling 50%",null,"Guaranteed Level of funding","MFG","3% CAP","No CAP","No cap = Gainers",null,null,null,null,"APT lookup"]
["Akaal Primary School",2014,118.125,540931.47707113577,-878,-110000,null,430053.47707113577,3640.664356157763,3640.664356157763,null,156.83333329999999,686423.94264336675,-946,-110000,null,575477.94264336675,3669.3598901105979,null,0,null,570977.52640272037,0,12628.909551435176,0,null,null,null,8312014,null,0]
["Allenton Community Primary School",2012,384,1734204.632666559,-6919,-110000,null,1617285.632666559,4211.6813350691637,4211.6813350691637,null,399,1707415.1838395095,-7705,-110000,null,1589710.1838395095,3984.2360497230816,null,90750.668853086885,null,1680460.8526925964,90750.668853086885,0,0,null,null,null,8312012,null,90750.668887834036]
["Alvaston Infant and Nursery School",2443,266,1002965.4922793057,-17003.25,-110000,null,875962.2422793057,3293.0911363883674,3293.0911363883674,null,267,1029496.1841601488,-19052.875,-110000,null,900443.30916014884,3372.4468507870743,null,0,null,879255.33341569407,0,5189.6842580160992,0,null,null,null,8312443,null,0]
["Alvaston Junior School",2442,357,1363680.5818571059,-17003.25,-110000,null,1236677.3318571059,3464.0821620647225,3464.0821620647225,null,342,1327016.4322505684,-4211.375,-110000,null,1212805.0572505684,3546.2136176917206,null,0,null,1184716.0994261352,0,7452.5251583508207,0,null,null,null,8312442,null,0]
["Arboretum Primary School",2629,526,2267234.1793275913,-57451,-110000,null,2099783.1793275913,3991.98323066082,3991.98323066082,null,525,2261035.3188117901,-67582,-110000,null,2083453.3188117901,3968.4825120224573,null,12337.877285140334,null,2095791.1960969304,12337.877285140334,0,0,null,null,null,8312629,null,12337.877257601507]
["Ash Croft Primary School",2509,233,967698.06664597103,-15985.75,-110000,null,841712.31664597103,3612.4992130728369,3612.4992130728369,null,210,893908.23244035523,-3266.5,-110000,null,780641.73244035523,3717.3415830493104,null,0,null,758624.83474529581,0,741.84734729940249,0,null,null,null,8312509,null,0]
["Ashgate Primary School",2005,325,1315318.6522956444,-19249.25,-110000,null,1186069.4022956444,3649.4443147558291,3649.4443147558291,null,326,1331117.6840869647,-20440,-110000,null,1200677.6840869647,3683.0603806348608,null,0,null,1189718.8466104004,0,24732.727921747621,0,null,null,null,8312005,null,0]
["Asterdale Primary School",2464,201,779332.57942919596,-15079.75,-110000,null,654252.82942919596,3254.9892011402785,3254.9892011402785,null,200,790899.50684552838,-15838.5,-110000,null,665061.00684552838,3325.305034227642,null,0,null,650997.84022805572,0,5466.7685893690386,0,null,null,null,8312464,null,0]
["Beaufort Community Primary School",2004,297,1309223.1663496597,-18756.625,-110000,null,1180466.5413496597,3974.6348193591234,3974.6348193591234,null,295,1271465.0891135386,-18429,-110000,null,1143036.0891135386,3874.6986071645379,null,29481.182597402716,null,1172517.2717109413,29481.182597402716,0,0,null,null,null,8312004,null,29481.18264740397]
["Becket Primary School",2405,204,907529.71438669285,-14648.75,-110000,null,782880.96438669285,3837.6517862092787,3837.6517862092787,null,205,922951.62130258791,-14739.5,-110000,null,798212.12130258791,3893.7176648906729,null,0,null,786718.61617290217,0,12108.053355501299,0,null,null,null,8312405,null,0]
["Bishop Lonsdale Church of England Aided Primary School",2011,208,836899.33512456773,-5974.5,-110000,null,720924.83512456773,3465.9847842527297,3465.9847842527297,null,209,850923.06051986397,-5987.25,-110000,null,734935.81051986397,3516.4392847840381,null,0,null,724390.81990882056,0,11186.733986221116,0,null,null,null,8312011,null,0]
["Borrow Wood Primary School",5201,378,1252239.5203669996,-23893.25,-110000,null,1118346.2703669996,2958.5880168439144,2958.5880168439144,null,359,1232863.6836002148,-25047,-110000,null,1097816.6836002148,3057.9851910869493,null,-1909.7963059203144,null,1062133.0980469652,0,-3819.5926118406287,0,null,null,null,8315201,null,-1909.7962897792981]
["Brackensdale ER (Enhanced Resource) Primary School",2432,466,1941729.7135814736,-23016.5,-187000,null,1731713.2135814736,3716.1227759259091,3716.1227759259091,null,471.5,1845175.5078284743,-21366.75,-110000,null,1713808.7578284743,3634.8011830932646,null,38343.131020591827,null,1752151.8888490661,38343.131020591827,0,0,null,null,null,8312432,null,38342.11407656857]
["Breadsall Hill Top Primary School",2018,415,1512995.1519160671,-5070,-110000,null,1397925.1519160671,3368.4943419664269,3368.4943419664269,null,379,1438458.8126389086,-5014.75,-110000,null,1323444.0626389086,3491.9368407359066,null,-4242.4631827372532,null,1276659.3556052758,0,-8484.9263654745064,0,null,null,null,8312018,null,-4242.4631902941037]
["Brookfield Primary School",2512,213,773183.98389325244,-17960.125,-110000,null,645223.85889325244,3029.219994804002,3029.219994804002,null,213,798423.02624653105,-19831,-110000,null,668592.02624653105,3138.9297006879392,null,-2005.7257932405107,null,645223.85889325244,0,-4011.4515864810214,0,null,null,null,8312512,null,-2005.7257897655418]
["Carlyle Infant School",2456,179,669771.94487323752,-11615.125,-110000,null,548156.81987323752,3062.328602643785,3062.328602643785,null,179,685662.65178747533,-12885,-110000,null,562777.65178747533,3144.0092278629909,null,0,null,548156.81987323752,0,1823.8726819592255,0,null,null,null,8312456,null,0]
["Cavendish Close Infant School",2449,260,942895.48964811931,-14005.5,-110000,null,818889.98964811931,3149.5768832619974,3149.5768832619974,null,258,994835.73927640088,-14004,-110000,null,870831.73927640088,3375.3168189007788,null,-16931.589159178868,null,812590.83588159538,0,-33863.178318357735,0,null,null,null,8312449,null,-16931.589183769651]
["Cavendish Close Junior School",2019,344,1232372.9646902736,-3476.75,-110000,null,1118896.2146902736,3252.6052752624232,3252.6052752624232,null,326,1215696.9495751061,-5464.5,-110000,null,1100232.4495751061,3374.9461643408163,null,-4036.3251237448671,null,1060349.3197355499,0,-8072.6502474897343,0,null,null,null,8312019,null,-4036.3251189978337]
["Chaddesden Park Junior School",2467,366,1308134.4008243587,-13466.75,-110000,null,1184667.6508243587,3236.7968601758434,3236.7968601758434,null,348,1279589.5041030089,7537,-110000,null,1177126.5041030089,3382.5474255833587,null,-8464.5187707897767,null,1126405.3073411935,0,-16929.037541579553,0,null,null,null,8312467,null,-8464.5187827175032]
["Chellaston Infant School",2455,355,1218330.5477988482,-23937.5,-110000,null,1084393.0477988482,3054.6283036587274,3054.6283036587274,null,356,1261554.1210017013,-25220,-110000,null,1126334.1210017013,3163.8598904542173,null,-3131.5073080596753,null,1087447.6761025069,0,-6263.0146161193506,0,null,null,null,8312455,null,-3131.5073074647262]
["Chellaston Junior School",5203,504,1641481.9962250078,-5957,-110000,null,1525524.9962250078,3026.8353099702535,3026.8353099702535,null,512,1724500.2425346242,-6099.9,-110000,null,1608400.3425346243,3141.406919012938,null,-6084.236734355608,null,1549739.6787047698,0,-12168.473468711216,0,null,null,null,8315203,null,-6084.236747439294]
["Cherry Tree Hill Primary School",2451,550,1853622.3025433866,-29095.25,-110000,null,1714527.0525433866,3117.3219137152482,3117.3219137152482,null,563,1987897.8531527212,-34688.5,-110000,null,1843209.3531527212,3273.9064887259701,null,-17752.774304192841,null,1755052.2374216847,0,-35505.548608385681,0,null,null,null,8312451,null,-17752.774274347776]
["Cottons Farm Primary School",2023,129,694865.93749455747,-21968.75,-110000,null,562897.18749455747,4363.5440891050966,4363.5440891050966,null,109,591571.65559998178,-4804.2,-110000,null,476767.45559998183,4374.0133541282739,null,0,null,475626.30571245553,0,13127.639283847366,0,null,null,null,8312023,null,0]
["Dale Community Primary School",2409,540,2129047.5019915532,-35458.5,-110000,null,1983589.0019915532,3673.3129666510245,3673.3129666510245,null,550,2241427.6460426268,-37666,-110000,null,2093761.6460426268,3806.8393564411394,null,-6414.9252174105413,null,2020322.1316580635,0,-12829.850434821083,0,null,null,null,8312409,null,-6414.925212980088]
["Derby St Chad's CE (VC) Nursery and Infant School",3158,113,565801.14995621319,-1658.875,-110000,null,454142.27495621319,4018.9581854532139,4018.9581854532139,null,120,600432.47666417889,-1637.5,-110000,null,488794.97666417889,4073.2914722014907,null,0,null,482274.98225438566,0,7948.2550578383043,0,null,null,null,8313158,null,0]
["Derwent Community School",2016,237,1040026.1594698686,-5488,-110000,null,924538.15946986864,3901.004892277927,3901.004892277927,null,242,1074580.7155002968,-5721,-110000,null,958859.71550029679,3962.2302293400694,null,0,null,944043.18393125827,0,13504.763948899135,0,null,null,null,8312016,null,0]
["Firs Estate Primary School",2013,361,1633541.0596590615,-4341.5,-110000,null,1519199.5596590615,4208.3090295264865,4208.3090295264865,null,368,1710837.146123684,-1452.5,-110000,null,1599384.646123684,4346.1539296839237,null,-2133.5957859821383,null,1548657.7228657471,0,-4267.1915719642766,0,null,null,null,8312013,null,-2133.5957644900927]
["Gayton Community Junior School",2457,365,1291688.8619688682,-19091.5,-110000,null,1162597.3619688682,3185.1982519695021,3185.1982519695021,null,370,1342002.0006901948,-21869,-110000,null,1210133.0006901948,3270.629731595121,null,0,null,1178523.3532287157,0,3746.0531353823662,0,null,null,null,8312457,null,0]
["Grampian Primary Academy",2010,205,896876.16658077075,-3766.5,-110000,null,783109.66658077075,3820.04715405254,3820.04715405254,null,209,897004.89900045178,-3950,-110000,null,783054.89900045178,3746.6741578968986,null,15334.956196529092,null,798389.85519698088,15334.956196529092,0,0,null,null,null,8312010,null,15334.956216133603]
["Griffe Field Primary School",2002,427,1408390.1699148184,-48020,-110000,null,1250370.1699148184,2928.2673768496916,2928.2673768496916,null,426,1393057.7610239058,-10246.6,-110000,null,1272811.1610239057,2987.8196268166803,null,0,null,1247441.9025379687,0,12053.998590201805,0,null,null,null,8312002,null,0]
["Hackwood Primary School",9998,0,0,0,0,null,0,0,0,null,17.399999999999999,117778.86100957681,-3324.84,-63799.846994535525,null,50654.174015041288,2911.1594261517985,null,0,null,0,0,0,0,null,null,null,8319998,null,0]
["Hardwick Primary School",3544,538,2383557.3329285309,-12838,-110000,null,2260719.3329285309,4202.080544476823,4202.080544476823,null,539,2429907.6139011201,-13383,-110000,null,2306524.6139011201,4279.2664450855664,null,0,null,2264921.4134730077,0,26344.441976077502,0,null,null,null,8313544,null,0]
["Homefields Primary School",2006,303,1003484.0333613605,-31902.5,-110000,null,861581.53336136055,2843.5034104335332,2843.5034104335332,null,316,1077615.2277116361,-36209,-110000,null,931406.22771163611,2947.4880623785953,null,-2951.368841864818,null,898547.07769699651,0,-5902.737683729636,0,null,null,null,8312006,null,-2951.3688211117715]
["Lakeside Community Primary School",2434,591,2422900.1570862439,-50470,-110000,null,2262430.1570862439,3828.1390136823079,3828.1390136823079,null,596,2454773.6631872049,-10769.400000000001,-110000,null,2334004.263187205,3916.1145355490016,null,0,null,2281570.8521546554,0,16013.714532089876,0,null,null,null,8312434,null,0]
["Lawn Primary School",2522,427,1397948.6796039098,-19783.625,-110000,null,1268165.0546039098,2969.9415798686414,2969.9415798686414,null,433,1447526.8492961552,-20446,-110000,null,1317080.8492961552,3041.7571577278409,null,0,null,1285984.7040831216,0,7483.395909460166,0,null,null,null,8312522,null,0]
["Markeaton Primary School",2436,388,1333735.701872153,-24788.5,-110000,null,1198947.201872153,3090.0701079179198,3090.0701079179198,null,403,1426955.5169346351,-27298,-110000,null,1289657.5169346351,3200.1427219221714,null,-3500.1579194928981,null,1245298.2534909216,0,-7000.3158389857963,0,null,null,null,8312436,null,-3500.1579045971685]
["Meadow Farm Community Primary School",2452,173,695728.77094961482,-16282.625,-110000,null,569446.14594961482,3291.5962193619353,3291.5962193619353,null,175,739331.05643806898,-16944.5,-110000,null,612386.55643806898,3499.3517510746797,null,-9538.1689490400713,null,576029.33838833869,0,-19076.337898080143,0,null,null,null,8312452,null,-9538.168974887014]
["Mickleover Primary School",2627,420,1352801.8443281793,-17064,-110000,null,1225737.8443281793,2918.4234388766172,2918.4234388766172,null,419,1399133.0761833824,-17978,-110000,null,1271155.0761833824,3033.7829980510319,null,-5825.5363337003064,null,1222819.4208893026,0,-11651.072667400613,0,null,null,null,8312627,null,-5825.5363481780969]
["Landau Forte Academy Moorhead",2009,256,1065313.2982384989,-3297.125,-110000,null,952016.17323849886,3718.8131767128862,3718.8131767128862,null,261,1079362.7552852281,-3446,-110000,null,965916.75528522814,3700.8304800200312,null,4693.4838368351338,null,970610.23912206327,4693.4838368351338,0,0,null,null,null,8312009,null,4693.4837975844239]
["Oakwood Infant and Nursery School",2473,271,1046535.2155844166,-18406.75,-110000,null,918128.46558441664,3387.9279172856704,3387.9279172856704,null,269,1066303.9500769267,-18238.375,-110000,null,938065.57507692673,3487.2326211038167,null,0,null,911352.60974984535,0,627.61296541399713,0,null,null,null,8312473,null,0]
["Oakwood Junior School",2471,349,1356285.6601444513,-18406.75,-110000,null,1227878.9101444513,3518.277679496995,3518.277679496995,null,345,1377218.9784080118,-18238.375,-110000,null,1248980.6034080118,3620.2336330667008,null,0,null,1213805.7994264632,0,1239.370001245424,0,null,null,null,8312471,null,0]
["Osmaston Primary School",2420,590,2622330.7298788386,-22358.25,-110000,null,2489972.4798788386,4220.2923387776927,4220.2923387776927,null,596,2519497.9453676473,-5759.6,-110000,null,2403738.3453676472,4033.1180291403475,null,111555.88854385773,null,2515294.233911505,111555.88854385773,0,0,null,null,null,8312420,null,111555.88846421683]
["Parkview Primary School",2003,209,742331.79707920807,-30104.5,-110000,null,602227.29707920807,2881.4703209531485,2881.4703209531485,null,210,770366.46740266238,-32000,-110000,null,628366.46740266238,2992.2212733460115,null,-2552.2184902482181,null,605108.76740016125,0,-5104.4369804964363,0,null,null,null,8312003,null,-2552.218479489125]
["Pear Tree Community Junior School",2017,353,1608468.3651753908,-3179.3500000000004,-110000,null,1495289.0151753908,4235.9462186271694,4235.9462186271694,null,349,1580025.7992778292,-3335,-110000,null,1466690.7992778292,4202.552433460829,null,11654.431023052894,null,1478345.2303008821,11654.431023052894,0,0,null,null,null,8312017,null,11654.430948516461]
["Pear Tree Infant School",2424,259,1233962.0477249154,-15800.75,-110000,null,1108161.2977249154,4278.6150491309472,4278.6150491309472,null,254,1180916.2651083826,-9610.5,-110000,null,1061305.7651083826,4178.3691539700103,null,25462.457370877964,null,1086768.2224792605,25462.457370877964,0,0,null,null,null,8312424,null,25462.457346443647]
["Portway Infant School",2439,263,869155.92023638671,-10379.125,-110000,null,748776.79523638671,2847.0600579330294,2847.0600579330294,null,241,833433.56350033928,-12154,-110000,null,711279.56350033928,2951.3674834038975,null,-2276.9226598116747,null,686141.47396186006,0,-4553.8453196233495,0,null,null,null,8312439,null,-2276.9226769833617]
["Portway Junior School",2440,340,1128795.2145642785,-33810,-110000,null,984985.21456427849,2897.0153369537602,2897.0153369537602,null,355,1212696.2457790847,-35245,-110000,null,1067451.2457790847,3006.9049176875628,null,-4078.7939109711865,null,1028440.4446185848,0,-8157.587821942373,0,null,null,null,8312440,null,-4078.7939455350638]
["Ravensdale Infant and Nursery School",2462,256,938826.16081962187,-15826,-110000,null,813000.16081962187,3175.7818782016479,3175.7818782016479,null,259,970931.19399032556,-18089.25,-110000,null,842841.94399032556,3254.2159999626469,null,0,null,822527.50645422679,0,4361.387657528021,0,null,null,null,8312462,null,0]
["Ravensdale Junior School",2463,349,1245466.9844023848,-15826,-110000,null,1119640.9844023848,3208.1403564538246,3208.1403564538246,null,348,1272105.6363999269,-18089.25,-110000,null,1144016.3863999269,3287.4034091951921,null,0,null,1116432.844045931,0,5909.4429673820878,0,null,null,null,8312463,null,0]
["Redwood Primary School",2505,570,2175555.287485498,-32463.5,-110000,null,2033091.787485498,3566.8276973429788,3566.8276973429788,null,586,2296496.1823090576,-33542.75,-110000,null,2152953.4323090576,3673.9819663977091,null,-43.785373391138506,null,2090161.0306429856,0,-87.570746782277013,0,null,null,null,8312505,null,-43.785365712998207]
["Reigate Park Primary School",2020,327,1273047.6886233236,-19871,-110000,null,1143176.6886233236,3495.953176218115,3495.953176218115,null,346,1369902.2835299284,-4608,-110000,null,1255294.2835299284,3628.0181604911227,null,-4703.245294658379,null,1209599.7989714679,0,-9406.4905893167579,0,null,null,null,8312020,null,-4703.2453073679262]
["Ridgeway Infant School",2458,263,971240.11844895652,-11091.625,-110000,null,850148.49344895652,3232.5037773724584,3232.5037773724584,null,266,1032654.2284409194,-12149.5,-110000,null,910504.72844091943,3422.9501069207499,null,-12431.671758206634,null,859846.00478107389,0,-24863.343516413268,0,null,null,null,8312458,null,-12431.671731619419]
["Roe Farm Primary School",2001,388,1564195.3283553044,-23248.5,-110000,null,1430946.8283553044,3688.007289575527,3688.007289575527,null,408,1640166.5178339474,-22275,-110000,null,1507891.5178339474,3695.8125437106555,null,0,null,1504706.974146815,0,41956.665537272027,0,null,null,null,8312001,null,0]
["Rosehill Infant and Nursery School",2429,146,721146.8983720094,-10728.875,-110000,null,600418.0233720094,4112.4522148767765,4112.4522148767765,null,146,697940.05218206742,-10322.5,-110000,null,577617.55218206742,3956.2846039867632,null,22800.471189941978,null,600418.0233720094,22800.471189941978,0,0,null,null,null,8312429,null,22800.471117932633]
["Shelton Infant School",2444,210,820578.84419768536,-11106,-110000,null,699472.84419768536,3330.8230676080257,3330.8230676080257,null,208,834412.83178669971,-13274,-110000,null,711138.83178669971,3418.9366912822102,null,0,null,692811.19806246937,0,2456.7022176436194,0,null,null,null,8312444,null,0]
["Shelton Junior School",5209,264,1048608.2029094195,-3571.875,-110000,null,935036.32790941955,3541.804272384165,3541.804272384165,null,261,1048949.4248538339,-3561,-110000,null,935388.42485383386,3583.8636967579841,null,0,null,924410.9150922671,0,16754.817691201297,0,null,null,null,8315209,null,0]
["Silverhill Primary School",2469,420,1357290.6351517027,-16019.125,-110000,null,1231271.5101517027,2931.5988336945302,2931.5988336945302,null,417,1375354.2111353097,-16942.5,-110000,null,1248411.7111353097,2993.7930722669298,null,0,null,1222476.7136506191,0,10739.303924828033,0,null,null,null,8312469,null,0]
["Springfield Primary School",2466,284.25,1048982.3937511882,-14308.125,-110000,null,924674.26875118818,3253.0317282363699,3253.0317282363699,null,296,1085705.724661828,-16194.5,-110000,null,959511.22466182802,3241.5919752088785,null,3386.1668961374089,null,962897.39155796543,3386.1668961374089,0,0,null,null,null,8312466,null,3386.1669469669432]
["St Alban's Catholic Primary School",3543,303,1068813.682369798,-3746.375,-110000,null,955067.30736979796,3152.0373180521383,3152.0373180521383,null,307,1113540.7040950728,-5571,-110000,null,997969.70409507281,3250.7156485181526,null,-631.99187690309998,null,967675.45664200641,0,-1263.9837538062,0,null,null,null,8313543,null,-631.99186114367831]
["St George's Catholic Voluntary Academy",3531,338,1204057.0772414196,-4037.875,-110000,null,1090019.2022414196,3224.908882371064,3224.908882371064,null,338,1225610.0773311914,-4086,-110000,null,1111524.0773311914,3288.5327731692055,null,0,null,1090019.2022414196,0,11195.700977470708,0,null,null,null,8313531,null,0]
["St James' Church of England Aided Infant School",3526,82,448824.28403798369,-1452,-110000,null,337372.28403798369,4114.2961468046788,4114.2961468046788,null,84,445682.677181167,-1131.5,-110000,null,334551.177181167,3982.7521092996071,null,11049.699150426022,null,345600.87633159303,11049.699150426022,0,0,null,null,null,8313526,null,11049.699213954938]
["St James' Church of England Aided Junior School",3535,292,1247625.6735644627,-2890,-110000,null,1134735.6735644627,3886.0810738508994,3886.0810738508994,null,296,1282319.5610021318,-3297,-110000,null,1169022.5610021318,3949.4005439261209,null,0,null,1150279.9978598661,0,15765.836793530441,0,null,null,null,8313535,null,0]
["St John Fisher Catholic Voluntary Academy",2008,228,890144.66905578505,-2983.125,-110000,null,777161.54405578505,3408.603263402566,3408.603263402566,null,228,907382.38029999984,-2829,-110000,null,794553.38029999984,3484.8832469298241,null,0,null,777161.54405578505,0,5923.0100774587763,0,null,null,null,8312008,null,0]
["St Joseph's Catholic Primary School, Derby",3542,355,1333606.5381548405,-5473.5,-110000,null,1218133.0381548405,3431.3606708587054,3431.3606708587054,null,379,1458928.4965553316,-6555.5999999999985,-110000,null,1342372.8965553315,3541.8809935496874,null,-1436.3157361093438,null,1300485.6942554493,0,-2872.6314722186876,0,null,null,null,8313542,null,-1436.3157112798592]
["St Mary's Catholic Primary School and Nursery",3528,350,1300786.506357101,-8673,-110000,null,1182113.506357101,3377.4671610202886,3377.4671610202886,null,326,1261972.0481369388,-8779.0999999999985,-110000,null,1143192.9481369387,3506.7268347758859,null,-4553.5124047731679,null,1101054.294492614,0,-9107.0248095463357,0,null,null,null,8313528,null,-4553.5123841950463]
["St Peter's Church of England Aided Junior School",3534,252,881137.05516495148,-3152.125,-110000,null,767984.93016495148,3047.5592466863154,3047.5592466863154,null,249,907121.83457746578,-3692,-110000,null,793429.83457746578,3186.4651991062883,null,-5911.1572899132234,null,758842.2524248925,0,-11822.314579826447,0,null,null,null,8313534,null,-5911.157272078146]
["St Werburgh's Church of England VA Primary School",3532,312,1007603.9475395785,-4602.5,-110000,null,893001.44753957854,2862.1841267294185,2862.1841267294185,null,316,1062570.5257110514,-5479,-110000,null,947091.52571105142,2997.1250813640868,null,-7753.9180715801313,null,904450.18404649629,0,-15507.836143160263,0,null,null,null,8313532,null,-7753.9180922244486]
["Village Primary School",3546,613,2473437.4605332366,-74480,-110000,null,2288957.4605332366,3734.0252210982653,3734.0252210982653,null,622,2472426.4169447781,-14988.229999999998,-110000,null,2347438.1869447781,3774.0163777247235,null,0,null,2322563.687523121,0,44802.411204036551,0,null,null,null,8313546,null,0]
["Walter Evans Church of England Aided Primary School",3530,363,1133811.8648272175,-4660,-110000,null,1019151.8648272175,2807.5808948408198,2807.5808948408198,null,371,1189973.3222929023,-4978,-110000,null,1074995.3222929023,2897.5615156142917,null,-1067.2174736898294,null,1041612.5119859441,0,-2134.4349473796588,0,null,null,null,8313530,null,0]
["Wren Park Primary School",2459,391,1281668.1658598231,-16770.5,-110000,null,1154897.6658598231,2953.7024702297267,2953.7024702297267,null,391,1317549.8907524708,-19321,-110000,null,1188228.8907524708,3038.9485696994138,null,0,null,1154897.6658598231,0,1315.7050831471261,0,null,null,null,8312459,null,0]
["Wyndham Primary Academy",2007,443,1866276.6326228892,-4504,-110000,null,1751772.6326228892,3954.3400284941067,3954.3400284941067,null,444,1781702.122150976,-3638.6499999999996,-110000,null,1668063.4721509761,3756.8997120517479,null,87663.500500407303,null,1755726.9726513834,87663.500500407303,0,0,null,null,null,8312007,null,87663.500477466558]
["Al-Madinah",4000,279,1208397.2881144912,-10064.25,-110000,null,1088333.0381144912,3900.8352620591081,3900.8352620591081,null,268,1134306.8153906194,-17047,-110000,null,1007259.8153906194,3758.4321469799233,null,38164.034841221524,null,1045423.850231841,38164.034841221524,0,0,null,"no mfg or cap",null,8314000,null,38164.034827301752]
[]
["Total Primary","Total Primary",23334.375,89806477.057547212,-1150658.2250000001,-7887000,0,80768818.832547188,245988.94503219653,245988.94503219653,null,23431.733333299999,91286773.642818511,-982450.12,-7873799.846994536,0,82430523.675824001,252871.68528570447,null,360314.50923554227,null,81058479.423778206,502677.94930550881,59874.472241921379,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Chellaston Academy",5402,1358,6049749.4603094105,-41650,-110000,null,5898099.4603094105,4343.2249339539103,4343.2249339539103,null,1414.4166666666665,6432780.5637456831,-43417,-110000,null,6279363.5637456831,4439.5429661785311,null,0,null,6143129.7336666426,0,48060.061930959455,0,null,null,null,8315402,null,0]
["da Vinci Community College",4007,569,3217538.8164176033,-21854,-110000,null,3085684.8164176033,5422.9961624210955,5422.9961624210955,null,580,3387634.5946872123,-28431,-110000,null,3249203.5946872123,5602.075163253814,null,-4752.8436284248328,null,3145337.7742042355,0,-9505.6872568496656,0,null,null,null,8314007,null,-4752.843637665831]
["Derby Cathedral School",4004,105,598691.77886906452,-14328,-64167,null,520196.77886906452,4954.2550368482334,4954.2550368482334,null,279.16666580000003,1412371.5277877618,-14329.03,-110000,null,1288042.4977877617,4613.883588488814,null,95020.362372015836,null,1383062.8601597776,95020.362372015836,0,0,null,null,null,8314004,null,95021.249657048524]
["Derby Moor Community Sports College",4178,1305,6725606.1606866969,-30135,-110000,null,6585471.1606866969,5046.3380541660508,5046.3380541660508,null,1295,6882123.904150622,-31414,-110000,null,6740709.904150622,5205.1813931665038,null,-4825.9453006173871,null,6535007.7801450361,0,-9651.8906012347743,0,null,null,null,8314178,null,-4825.9452938187515]
["Lees Brook Community Sports College",4006,1054,5108166.1653694957,-25970,-110000,null,4972196.1653694957,4717.4536673334878,4717.4536673334878,null,1068,5407088.2390730698,-27072,-110000,null,5270016.2390730698,4934.4721339635489,null,-40314.253429770266,null,5038240.5167121654,0,-80628.506859540532,0,null,null,null,8314006,null,-40314.25231798664]
["Littleover Community School",4182,1464,6659023.8176171882,-138425,-110000,null,6410598.8176171882,4378.8243289734892,4378.8243289734892,null,1471,6886130.8889093399,-144299,-110000,null,6631831.8889093399,4508.3833371239562,null,0,null,6441250.5879200026,0,2656.2166482629968,0,null,null,null,8314182,null,0]
["Merrill College",4001,699,4587969.0215293653,-35770,-110000,null,4442199.0215293653,6355.0772840191203,6355.0772840191203,null,756,5099407.8138459967,-48790,-110000,null,4940617.8138459967,6535.2087484735403,null,0,null,4804438.4267184548,0,7953.7656740124085,0,null,null,null,8314001,null,0]
["Murray Park School",5406,869,4436670.5726610739,-24304,-110000,null,4302366.5726610739,4950.9396693453091,4950.9396693453091,null,906,4814178.2690855097,-25335,-110000,null,4678843.2690855097,5164.2861689685542,null,-29362.694222927363,null,4485551.3404268501,0,-58725.388445854725,0,null,null,null,8315406,null,-29362.694202025403]
["Noel Baker Community School and Language College",4005,1180,6509723.679547823,-26705,-110000,null,6373018.679547823,5400.8632877523924,5400.8632877523924,null,1092,6280345.5000346946,-27839,-110000,null,6142506.5000346946,5625.0059524127237,null,-33915.754251156635,null,5897742.7102256129,0,-67831.508502313271,0,null,null,null,8314005,null,-33915.754273949344]
["Saint Benedict Catholic Voluntary Academy",4607,1173,6030229.2057446903,-27195,-110000,null,5893034.2057446903,5023.8995786399746,5023.8995786399746,null,1181,6273272.3315842925,-28349,-110000,null,6134923.3315842925,5194.6852934668013,null,-11850.583569633947,null,5933225.4023738103,0,-23701.167139267895,0,null,null,null,8314607,null,-11850.584785385159]
["City of Derby Academy",4008,877,4949770.2970471457,-31605,-110000,null,4808165.2970471457,5482.5145918439521,5482.5145918439521,null,911,5317742.9726213012,-39981,-110000,null,5167761.9726213012,5672.6256560058191,null,-11677.027828182599,null,4994570.7931698402,0,-23354.055656365199,0,null,null,null,8314008,null,-11677.027853403964]
["West Park School",5412,1304,6130888.9548347974,-26215,-110000,null,5994673.9548347974,4597.1426034009182,4597.1426034009182,null,1326,6402396.0648162747,-27328,-110000,null,6265068.0648162747,4724.7873791977936,null,0,null,6095811.0921096178,0,13617.360056631424,0,null,null,null,8315412,null,0]
["Allestree Woodlands School",5414,1091,5081502.5434119282,-30135,-110000,null,4941367.5434119282,4529.2094806708783,4529.2094806708783,null,1106,5329663.0695000067,-31414,-110000,null,5188249.0695000067,4691.0027753164613,null,-14332.106654677613,null,5009305.6856219918,0,-28664.213309355226,0,null,null,null,8315414,null,-14332.105773368228]
["Derby Manufacturing UTC",4003,130,818788.74349853373,-25725,-110000,null,683063.74349853373,5254.3364884502598,5254.3364884502598,null,165,1036536.3708850842,-26817,-110000,null,899719.37088508415,5452.8446720308129,null,-3372.4423364812128,null,866965.5205942929,0,-6744.8846729624256,0,null,"no mfg or cap",null,8314003,null,-3372.4423355228382]
["Landau Forte College (Fox Street)",6905,845,4220546.8600140493,-45325,-110000,null,4065221.8600140493,4810.913443803609,4810.913443803609,null,847,4373335.3251227178,-47249,-110000,null,4216086.3251227178,4977.6698053396904,null,-9498.6638070055233,null,4074843.6869016569,0,-18997.327614011047,0,null,"no mfg or cap",null,8316905,null,-9498.6638142581669]
[]
["Total Secondary","Total Secondary",14023,71124866.07755886,-545341,-1604167,0,68975358.07755886,75267.988611622684,75267.988611622684,null,14397.583332466667,75335007.435849562,-592064.03,-1650000,0,73092943.405849561,77341.65503338736,null,-68881.95265686154,null,70848483.91094999,95020.362372015836,-255517.2257478885,0,0]
[]
["The Bemrose School",4177,1015.4583333333333,5772084.8369164215,-21560,-110000,null,5640524.8369164215,5554.6590655284608,5554.6590655284608,null,1056,5982201.0706088096,-22475,-110000,null,5849726.0706088096,5539.5133244401604,null,15993.902589244768,null,5865719.9731980544,15993.902589244768,0,0,null,null,null,8314177,null,15993.902572167863]
[]
["Total All Through School","Total All Through",1015.4583333333333,5772084.8369164215,-21560,-110000,0,5640524.8369164215,5554.6590655284608,5554.6590655284608,null,1056,5982201.0706088096,-22475,-110000,0,5849726.0706088096,5539.5133244401604,null,15993.902589244768,null,5865719.9731980544,15993.902589244768,0,0,0]
[]
["All Schools","ALL",38372.833333333336,166703427.9720225,-1717559.2250000001,-9601167,0,155384701.74702248,326811.59270934766,326811.59270934766,null,38885.316665766666,172603982.14927685,-1596989.15,-9633799.846994536,0,161373193.15228236,335752.85364353197,null,307426.45916792552,null,157772683.30792624,613692.21426676936,-195642.75350596712,0,0,null,null,null,null,308493.54762930883]
[]
[null,null,38372.833333333328,166703427.9720225,-1717559.2250000001,-9601166.666666666,null,155384702.08035585,null,null,null,38885.316665766666,172603982.14927685,-1596989.15,-9633799.846994536,null,161373193.1522823]
[null,null,0,0,0,-0.33333333395421505,null,-0.33333337306976318,null,null,0,0,0,0,0,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Alvaston Infant and Nursery School",2443]
["Arboretum Primary School",2629]
["Ashgate Nursery",1014]
["Asterdale Primary School",2464]
["Beaufort Community Primary School",2004]
["Becket Primary School",2405]
["Bemrose",4177]
["Bishop Lonsdale Church of England (Aided) Primary School",2011]
["Borrow Wood Primary School",5201]
["Wyndham Primary Academy",2007]
["Brackensdale Infant School",2433]
["Breadsall Hill Top Primary School",2447]
["Brookfield Primary School",2512]
["Carlyle Infant School",2456]
["Cavendish Close Infant School",2449]
["Central Nursery",1006]
["Chaddesden Park Primary School",2467]
["Cherry Tree Hill Primary School",2451]
["Derwent Community School",2619]
["Firs Estate Primary School - converts to an Academy Jan 2018",2518]
["Grampian Primary School /Academy",2010]
["Griffe Field Primary School",2002]
["Hardwick Primary School",3544]
["Harrington Nursery",1008]
["Homefields Primary",2006]
["Lakeside Community Primary School",2434]
["Lord St Nursery",1005]
["Meadow Farm Community Primary School",2452]
["Osmaston Primary School",2420]
["Oakwood Infant School",2473]
["Parkview Primary School",2003]
["Ravensdale Infant and Nursery School",2462]
["Redwood Primary School",2505]
["Reigate Primary School",2000]
["Roe Farm Primary School",2001]
["Rosehill Infant and Nursery School",2429]
["Shelton Infant School",2444]
["Cotton's Farm Primary School",2430]
["St Alban's Catholic Primary School",3543]
["St Chad's Church of England (Controlled) Nursery and Infant School",3158]
["St James' Church of England (Aided) Infant School and Nursery",3526]
["St Mary's Catholic Primary School",3528]
["Stonehill Nursery",1010]
["Village Primary School",3546]
["Walbrook Nursery",1009]
["Walter Evans Church of England (Aided) Primary School",3530]
["Whitecross Nursery",1015]
[]
["Ace Nursery",206189]
["Alvaston Achievers","EY545705"]
["An-Noor Nursery","EY362920"]
["Becket Sure Start Children's Centre","EY380753"]
["Best Start Sinfin","EY467568"]
["Bizzy Kidz","EY450983"]
["Boulton Lane Park Pre-School Playgroup",206124]
["Bramble Brook Pre-School  Playgroup","EY282068"]
["Busy Bees Pre-School",206126]
["Busy Bees-Derby, Heatherton",206111]
["Carlton Private Day Nursery",206091]
["Childcare @ St James Centre","EY396374"]
["Chuckles Pre-School Playgroup",206128]
["Derby City Childminding Network - AR",205999]
["Derby City Childminding Network - ALB","EY398922"]
["Derby City Childminding Network - AJH",205921]
["Derby City Childminding Network - AMD","EY491735"]
["Derby City Childminding Network - AM","EY000013"]
["Derby City Childminding Network - AN","EY543687"]
["Derby City Childminding Network - AP","EY536395"]
["Derby City Childminding Network - CR","EY542496"]
["Derby City Childminding Network - CM","EY421552"]
["Derby City Childminding Network - CLHP","EY251518"]
["Derby City Childminding Network - CAB",205852]
["Derby City Childminding Network - CEO","EY412756"]
["Derby City Childminding Network - CM","EY438525"]
["Derby City Childminding Network - DS","EY294474"]
["Derby City Childminding Network - DG",205919]
["Derby City Childminding Network - ER","EY475575"]
["Derby City Childminding Network - ELS","EY455065"]
["Derby City Childminding Network - FM","EY401536"]
["Derby City Childminding Network - HB","EY316120"]
["Derby City Childminding Network - HMS",205849]
["Derby City Childminding Network - HGS","EY407775"]
["Derby City Childminding Network - NJ",205980]
["Derby City Childminding Network - JLK","EY477127"]
["Derby City Childminding Network - JEA","EY240000"]
["Derby City Childminding Network - JMS","EY369088"]
["Derby City Childminding Network - JM","EY462623"]
["Derby City Childminding Network - JMC","EY264853"]
["Derby City Childminding Network - JD",205881]
["Derby City Childminding Network - JC","EY500987"]
["Derby City Childminding Network - JCH",205922]
["Derby City Childminding Network - JES","EY368441"]
["Derby City Childminding Network - KJD","EY405755"]
["Derby City Childminding Network - LB","EY448130"]
["Derby City Childminding Network - LM",306845]
["Derby City Childminding Network - LS","EY546840"]
["Derby City Childminding Network - LD",205878]
["Derby City Childminding Network - LMG",260849]
["Derby City Childminding Network - MEH","EY340934"]
["Derby City Childminding Network - MM","EY357686"]
["Derby City Childminding Network - MEK","EY460509"]
["Derby City Childminding Network - NS","EY428424"]
["Derby City Childminding Network - NJ","EY396733"]
["Derby City Childminding Network - PC","EY453657"]
["Derby City Childminding Network - REE","EY484039"]
["Derby City Childminding Network - RGB","EY487257"]
["Derby City Childminding Network - RH","EY552896"]
["Derby City Childminding Network - RLB","EY343478"]
["Derby City Childminding Network - RW","EY447118"]
["Derby City Childminding Network - RAC","EY393682"]
["Derby City Childminding Network - RJF","EY395288"]
["Derby City Childminding Network - RSW","EY278371"]
["Derby City Childminding Network - RZ","EY541336"]
["Derby City Childminding Network - RP","EY268223"]
["Derby City Childminding Network - RS",206031]
["Derby City Childminding Network - SAF","EY406938"]
["Derby City Childminding Network - SM","EY546157"]
["Derby City Childminding Network - SU","EY299821"]
["Derby City Childminding Network - SHC",260848]
["Derby City Childminding Network - SM",205978]
["Derby City Childminding Network - SJJ","EY480166"]
["Derby City Childminding Network - ST",206043]
["Derby City Childminding Network - SLB","EY505502"]
["Derby City Childminding Network - SJB","EY252328"]
["Derby City Childminding Network - STM","EY435150"]
["Derby City Childminding Network - TLA","EY299849"]
["Derby City Childminding Network - VSu","EY547709"]
["Derby City Childminding Network - VSm",206020]
["Derby City Childminding Network - VE",205892]
["Derby City Childminding Network - WJW","EY318345"]
["Derby City Childminding Network - WLAW","EY464682"]
["Derby City Childminding Network - YW","EY414019"]
["Derby City Childminding Network - ZH","EY458078"]
["Derby City Childminding Network - ZB","EY350863"]
["Derby High School","EY240925"]
["Derby Montessori","EY476012"]
["Derwent Stepping Stones At Brackensdale","EY460372"]
["Derwent Stepping Stones- St Marks Rd","EY330097"]
["Diamond Day PDN","EY421215"]
["Emmanuel School","EY345674"]
["Field Lane Playgroup Ltd","EY307423"]
["First Friends Private Day Nursery",206106]
["First Steps Early Years Centre","EY539483"]
["Fun Time Nursery Limited","EY478943"]
["Heatherton Pre-School","EY406182"]
["Homelands Early Years Centre","EY539486"]
["Incredible Kids","EY477956"]
["King George V Pre-School",206134]
["Kingfisher Day Nurser Pre-School And A","EY285337"]
["Kingfisher Day Nursery (2)","EY371448"]
["La Petite Academy",206109]
["Leapfrog Day Nursery(1)",206110]
["Leapfrogs Pre School",206135]
["Little Acorns Nursery",509195]
["Little Owls Playgroup","EY492973"]
["Little Poppies Pre-School ( Royal British","EY371611"]
["Little Scholars Private Day Nursery(1) Sunnyhill","EY550368"]
["Little Scholars Private Day Nursery(2) Littleover",509197]
["Little Angels Playschool CIC ","EY471706"]
["Marble Hall Little Angels Day Nursery","EY544417"]
["Mary Poppins Day Nursery",206117]
["Mickleover Methodist Playgroup",206141]
["Oak House Nursery","EY304261"]
["Oaktree Day Nursery",258404]
["Orchard Day Nursery And Nursery Scho",258405]
["Orchard Nursery School(1)",258406]
["Park Playgroup (the)",206160]
["Play & Learn","EY284120"]
["Playcorner Nursery","EY474393"]
["Playdays Opportunity Group",206146]
["Positive Steps Childcare","EY370198"]
["Riverside Day Nursery - Asquith Court","EY283239"]
["Rosehill Early Years Centre","EY539485"]
["Royal School For The Deaf",113044]
["Rydale Childrens Centre P D N","EY370254"]
["Scallywags Nursery","EY481412"]
["Shelton Lock Pre-School","EY541492"]
["Shining Stars Day Nursery","EY500690"]
["Silver Trees Private Day Nursery","EY282326"]
["Sinfin Community Childcare","EY279508"]
["Sinfin Community Childcare at SCILLS Community Centre","EY456892"]
["St Andrew's Pre-School Playgroup","EY541153"]
["St Edmunds Pre-School And Playgroup","EY535976"]
["St Joseph's R. C. Pre-School",206154]
["St Paul's Church Hall Pre-School","EY395637"]
["Sunny Days Nursery","EY484523"]
["The Cottage Private Day Nursery Uttoxeter Road","EY100960"]
["The Cottage Private Day Nursery(3)",206103]
["The Faraway Tree Day Nursery","EY495633"]
["The Orchard Garden Private Day Nurser","EY103452"]
["Tiny Tots Nursery","EY497405"]
["Treetops Private Day Nursery",258424]
["White House Day Nursery Alvaston","EY452684"]
["White House Kids Club","EY544723"]
["Whitehouse Day Nursery Limited","EY431769"]
["Woodlands Private Day Nursery",509204]
["Littlesteps Pre- School","EY385725"]
["Schools Out Club (Derby) Ltd - Allestree School's Out Club","EY493996"]
["Tiny Tots At Boulton Children's Centre","EY495143"]

{"sheet":"Notional SEN","index":24,"n_rows":105,"n_cols":35,"rows_kept":105,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019/20 Notional SEN"]
["2019-20 Notional SEN","%",0.12,9.7000000000000003E-2,8.6300000000000002E-2,null,null,0.35249999999999998,null,1,null,0.35249999999999998,null,0.40050000000000002,null,1,null,null,null,null,0.11996825711963002,9.6990121973435081E-2,8.6334900283922683E-2,null,null,0.35251785880652542,null,1,null,0.352517575306113,null,0.40054506899453624,null,1]
[null,"Rate",2747,3863,4386,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2655.1425679999998,3719.2088960000001,4163.9819520000001]
["School","DfE No","Primary NOR","KS3 NOR","KS4 NOR","NSEN AWPU","Dep","NSEN DEP","LAC","NSEN LAC","LCHI SEN","NSEN LCHI SEN","EAL","NSEN EAL","Mobility","NSEN Mobility","Total Notional SEN",null,"Per APT",null,"Primary NOR","KS3 NOR","KS4 NOR","NSEN AWPU","Dep","NSEN DEP","LAC","NSEN LAC","LCHI SEN","NSEN LCHI SEN","EAL","NSEN EAL","Mobility","NSEN Mobility","Total Notional SEN"]
["Akaal Primary School",2014,156.83333329999999,0,0,51698.539989011995,59076.569555961032,20824.490768476262,0,0,20398.892228682162,7190.6095106104613,58584.065654205559,23462.918294509327,8352.8448832116756,8352.8448832116756,111529.40344581971,8312014,111318.7319063077,210.6715395120118,32.75,0,0,10431.950060902484,7211.0210299319724,2542.0136932804444,0,0,0,0,22420.225560000003,8980.3107938032663,0,0,21954.274547986195]
["Allenton Community Primary School",2012,399,0,0,131526.35999999999,350161.90516356612,123432.07157015704,0,0,102710.68665094346,36205.517044457571,35869.749999999985,14365.834874999995,9381.2579999998852,9381.2579999998852,314911.04148961446,8312012,314375.07157261448,535.96991699998034,366,0,0,116583.01442107813,399185.0824999942,140719.87055040416,4185.4420749295768,4185.4420749295768,0,0,59037.430278594387,23647.15158419971,0,0,285135.47863061156]
["Alvaston Infant and Nursery School",2443,267,0,0,88013.87999999999,129234.21818181819,45555.061909090909,0,0,26835.254127906952,9459.4270800872,13913.641525423687,5572.4134309321871,0,0,148600.78242011028,8312443,148242.12585911027,358.6565610000107,264,0,0,84092.666139794062,126291.27000792125,44519.928089149165,0,0,0,0,23505.474090173306,9415.0017411977515,0,0,138027.59597014097]
["Alvaston Junior School",2442,342,0,0,112736.87999999999,182570.89251222473,64356.239610559212,0,0,85877.296288343612,30271.746941641122,8711.2250000000004,3488.8456125000002,0,0,210853.71216470032,8312442,210394.30937870033,459.40278599999147,320,0,0,101930.50441187159,208515.89286819525,73505.576081027029,1349.0010716510903,1349.0010716510903,0,0,3700.470486486483,1482.2052063219735,0,0,178267.28677087167]
["Arboretum Primary School",2629,525,0,0,173061,357497.59985768481,126017.90394983388,0,0,156864.69814814808,55294.806097222194,126422.89393095773,50632.369019348575,6369.9899999997115,6369.9899999997115,411376.06906640437,8312629,410670.84549140435,705.2235750000109,478.5,0,0,152417.95737837674,368444.46995795658,129883.25563868403,1478.3429017123287,1478.3429017123287,0,0,220966.44377570314,88507.019467616323,10347.62616308991,10347.62616308991,382634.20154947933]
["Ash Croft Primary School",2509,210,0,0,69224.399999999994,108182.37000000002,38134.285425000009,0,0,38133.374999999985,13442.014687499994,26219.512690355288,10500.914832487293,33587.219999999979,33587.219999999979,164888.83494498726,8312509,164606.74551498724,282.08943000002182,206,0,0,65617.762215142342,90778.817933388636,32001.154522865574,4140.0392108910892,4140.0392108910892,0,0,32751.691449180336,13118.5285111997,26872.832000000024,26872.832000000024,141750.31646009872]
["Ashgate Primary School",2005,326,0,0,107462.64,225744.44400857331,79574.916513022094,0,0,58773.000916334677,20717.482823007973,24287.491312056765,9727.1402704787342,0,0,217482.17960650881,8312005,217044.26934850877,437.91025800004718,319,0,0,101611.97158558448,263884.48153845547,93023.992404206409,1332.3337262345678,1332.3337262345678,0,0,30903.292324528211,12378.161356286475,25313.247999999905,25313.247999999905,233659.70707231184]
["Asterdale Primary School",2464,200,0,0,65928,83589.59746705633,29465.333107137354,0,0,31241.801204819316,11012.734924698809,3068.4131736526897,1228.8994760479022,0,0,107634.96750788407,8312464,107366.31090788406,268.65660000000207,201,0,0,64025.098083706842,88354.652537874877,31146.592928246188,1394.8541369230768,1394.8541369230768,0,0,2023.5587505882281,810.52647936885933,0,0,97377.071628244972]
["Beaufort Community Primary School",2004,295,0,0,97243.8,252588.29597315431,89037.374330536884,0,0,65396.195899999999,23052.159054749998,9302.4846153846083,3725.645088461536,8686.349999999893,8686.349999999893,221745.32847374832,8312004,221349.05998874828,396.26848500003689,254,0,0,80907.337876923077,288229.74842416274,101606.13375882934,2613.8178083650191,2613.8178083650191,0,0,11909.938915068491,4770.4673044568208,0,0,189897.75674857426]
["Becket Primary School",2405,205,0,0,67576.2,162002.89529702978,57106.020592202993,0,0,36584.469701986782,12896.02556995034,32414.541428571472,12982.023842142875,6369.9900000000189,6369.9900000000189,156930.2600042962,8312405,156654.88698929624,275.37301499996101,198,0,0,63069.499604845543,176959.17575349135,62381.26973278838,0,0,0,0,44793.238220689651,17941.710693594832,0,0,143392.48003122874]
["Bishop Lonsdale Church of England Aided Primary School",2011,209,0,0,68894.759999999995,111206.05365853658,39200.133914634142,0,0,39451.678502994007,13906.716672305387,12494.629583333368,5004.0991481250139,0,0,127005.70973506453,8312011,126724.96358806454,280.74614699999802,211,0,0,67210.426346577835,130698.91602844889,46073.702026682666,0,0,0,0,10317.704674285706,4132.7057306270171,0,0,117416.83410388752]
["Borrow Wood Primary School",5201,359,0,0,118340.76,60858.751595744674,21452.709937499996,0,0,51902.000623003245,18295.455219608644,2901.586356466883,1162.0853357649867,0,0,159251.01049287361,8315201,158768.77189587359,482.23859700001776,414,0,0,131872.59008285886,80000.334190160327,28201.546512521785,3963.9036353773581,3963.9036353773581,0,0,6004.6405627118702,2405.1291684788171,0,0,166443.16939923682]
["Wyndham Primary Academy",2007,444,0,0,146360.16,346353.73399771238,122089.69123419361,0,0,70775.544000000111,24948.379260000038,36236.341253263599,14512.654671932072,0,0,307910.88516612572,8312007,307314.46751412563,596.41765200009104,343,0,0,109256.75941647486,308068.82472155173,108599.76245588421,4477.3632935691321,4477.3632935691321,0,0,39135.559119999903,15675.555227860114,34430.815999999955,34430.815999999955,272440.25639378827]
["Brackensdale ER (Enhanced Resource) Primary School",2432,471.5,0,0,155425.25999999998,299107.01297876122,105435.22207501333,0,0,109025.32268733853,38431.426247286829,15743.904949874681,6305.4339324248103,0,0,305597.34225472494,8312432,304963.98432022496,633.35793449997436,370,0,0,117857.1457262265,247784.21603576612,87348.361282981699,1117.636464777328,1117.636464777328,0,0,14704.14466037595,5889.6726374959198,0,0,212212.81611148111]
["Breadsall Hill Top Primary School",2018,379,0,0,124933.56,186586.3475050173,65771.687495518592,0,0,85580.04919939574,30166.967342786997,14407.201409495548,5770.0841645029677,0,0,226642.29900280855,8312018,226133.19474580855,509.10425699999905,424,0,0,135057.91834572985,257835.62975311987,90891.66412460187,0,0,0,0,20615.405181818176,8257.3988909016807,0,0,234206.9813612334]
["Brookfield Primary School",2512,213,0,0,70213.319999999992,26262.10258559596,9257.3911614225744,0,0,37535.374346590899,13231.219457173291,22067.876639344286,8838.1845940573876,0,0,101540.11521265324,8312512,101253.99593365323,286.11927900000592,213,0,0,67847.491999152029,33629.350642660735,11854.946681604612,0,0,0,0,19920.360590163971,7979.0022069832685,0,0,87681.440887739911]
["Carlyle Infant School",2456,179,0,0,59005.56,35602.162078651716,12549.762132724729,0,0,21414.507058823543,7548.6137382352981,16051.713124999998,6428.7111065624995,0,0,85532.646977522527,8312456,85292.199320522501,240.44765700002608,176,0,0,56061.77742652937,23940.486559784444,8439.4490608416127,1338.0120179775281,1338.0120179775281,0,0,34050.764076521715,13638.865646347067,0,0,79478.104151695574]
["Cavendish Close Infant School",2449,258,0,0,85047.12,93192.388241106732,32850.316854990124,0,0,63246.926249999982,22294.541503124994,8554.4832352941194,3426.0705357352949,0,0,143618.04889385041,8312449,143271.48187985041,346.5670140000002,267,0,0,85048.264618655361,84617.718087593108,29829.25679733252,0,0,0,0,7658.5784782122901,3067.6058449556122,0,0,117945.1272609435]
["Cavendish Close Junior School",2019,326,0,0,107462.64,128309.2994186047,45229.028045058156,0,0,77488.277306501637,27314.617750541827,2562.1249999999936,1026.1310624999976,0,0,181032.41685809998,8312019,180594.50660009996,437.91025800001808,345,0,0,109893.82506904905,160029.38842957764,56413.217355312459,0,0,0,0,3452.9609473684095,1383.0664808991187,0,0,167690.10890526063]
["Chaddesden Park Primary",2467,348,0,0,114714.72,158556.62016129034,55891.208606854838,0,0,62978.238305084837,22199.829002542403,3531.1663366336625,1414.2321178217819,0,0,194219.98972721904,8312467,193752.52724321897,467.46248400007607,338,0,0,107664.09528503937,152725.87612343498,53838.598835383942,0,0,0,0,13452.931367441848,5388.505322750756,0,0,166891.19944317406]
["Chellaston Infant School",2455,356,0,0,117351.84,78629.126671309146,27716.767151636472,0,0,50195.057647058849,17693.757820588242,23563.009583333394,9436.985338125025,0,0,172199.35031034972,8312455,171721.14156234972,478.20874800000456,354,0,0,112760.62050563295,71937.37267533991,25359.208583677875,0,0,0,0,22007.717984615396,8815.0829185600705,0,0,146934.91200787091]
["Chellaston Junior School",5203,512,0,0,168775.67999999999,108620.51002801125,38288.729784873962,0,0,94947.773306613308,33469.090090581187,4099.3999999999996,1641.8097,0,0,242175.30957545515,8315203,241487.54867945513,687.7608960000216,491,0,0,156399.61770696548,121311.81771140057,42764.582227550454,1375.6302271221532,1375.6302271221532,0,0,6873.8698699386514,2753.2946813140411,0,0,203293.12484295212]
["Cherry Tree Hill Primary School",2451,563,0,0,185587.31999999998,184652.22727174783,65089.910113291109,0,0,109502.77430353443,38599.727941995887,8795.5876524390296,3522.6328548018314,0,0,292799.59091008879,8312451,292043.32258108881,756.26832899998408,508,0,0,161814.67575384615,151327.83646503178,53345.764888477039,0,0,0,0,9141.1563869158999,3661.4451156870746,0,0,218821.88575801026]
["Dale Community Primary School",2409,550,0,0,181302,323305.35000000003,113965.13587500001,0,0,144977.11693548379,51104.433719758032,120785.89285714297,48374.750089285764,0,0,394746.31968404382,8312409,394007.51403404376,738.80565000005299,544,0,0,173281.85750018171,304623.65539205808,107385.27874062519,0,0,0,0,179601.63763370289,71938.550337523222,0,0,352605.68657833012]
["Derby St Chad's CE (VC) Nursery and Infant School",3158,120,0,0,39556.799999999996,67998.299999999959,23969.400749999983,0,0,33693.967164179092,11877.123425373129,57647.812499999993,23087.94890625,1158.1799999999535,1158.1799999999535,99649.453081623069,8313158,99488.25912162305,161.19396000001871,120,0,0,38223.939154451844,69082.990925914666,24352.988041154062,0,0,0,0,93589.114329113916,37486.658256092473,0,0,100063.58545169838]
["Derwent Community School",2016,242,0,0,79772.87999999999,219453.74456066932,77357.444957635933,0,0,58622.909895287929,20664.575738088995,18718.015094339611,7496.565045283015,0,0,185291.46574100794,8312016,184966.39125500791,325.07448600002681,221.08333333333331,0,0,70422.299011639407,244419.37245482486,86162.193828609496,1445.2833756441221,1445.2833756441221,0,0,21257.13269101128,8514.4396803471245,0,0,166544.21589624014]
["Firs Estate Primary School",2013,368,0,0,121307.51999999999,293398.97575342463,103423.13895308218,0,0,120540.57615384612,42490.553094230752,93426.44741641343,37417.292190273583,85242.047999999995,85242.047999999995,389880.55223758647,8312013,389386.2240935865,494.32814399997005,315,0,0,100337.8402804361,269498.50577151973,95003.036206134173,2478.2747703488371,2478.2747703488371,0,0,129894.80996739118,52028.725620420875,84577.440000000075,84577.440000000075,334425.31687734002]
["Gayton Community Junior School",2457,370,0,0,121966.79999999999,90045.040768924024,31740.876871045715,0,0,89904.874171270756,31691.468145372939,17934.875,7182.9174375000002,0,0,192582.06245391865,8312457,192085.04774391861,497.01471000004676,366,0,0,116583.01442107813,123718.43766753576,43612.958741448288,6803.2597829670322,6803.2597829670322,0,0,33373.618199999895,13367.638204516268,0,0,180366.87115000971]
["Grampian Primary Academy",2010,209,0,0,68894.759999999995,160916.94903846149,56723.224536057671,0,0,34200.231494252861,12055.581601724132,16154.269692737467,6469.7850119413561,0,0,144143.35114972317,8312010,143862.60500272317,280.74614699999802,211,0,0,67210.426346577835,185046.62005054636,65232.238279603262,0,0,0,0,32099.525653333378,12857.306717506304,0,0,145299.97134368739]
["Griffe Field Primary School",2002,426,0,0,140426.63999999998,22191.596455533865,7822.5377505756869,0,0,58851.440588235215,20745.132807352911,26314.778630136887,10539.068841369824,0,0,179533.3793992984,8312002,178961.14084129839,572.23855800001184,430,0,0,136969.11530345245,44150.837308183312,15563.958632396039,1356.3710512820512,1356.3710512820512,0,0,15998.501478260863,6408.1208784191876,0,0,160297.56586554972]
["Hackwood Primary School",9998,17.399999999999999,0,0,5735.735999999999,2010.4475578090085,708.68276412767545,0,0,0,0,1040.7024922322921,416.801348139033,0,0,6861.2201122667075,8319998,6837.8469880667071,23.373124200000348]
["Hardwick Primary School",3544,539,0,0,177675.96,393763.29,138801.559725,0,0,160204.44259950254,56472.066016324643,125701.38277661797,50343.4038020355,8223.0779999997994,8223.0779999997994,431516.06754335994,8313544,430792.03800635994,724.02953699999489,532,0,0,169459.46358473651,394700.13321867283,139138.84583289688,13356.424571428572,13356.424571428572,0,0,219909.08263728805,88083.498677477721,0,0,410038.23266653973]
["Homefields Primary School",2006,316,0,0,104166.23999999999,9004.2410469883307,3173.9949690633862,0,0,47960.782089552216,16906.175686567156,9926.5164750957902,3975.5698482758644,0,0,128221.98050390639,8312006,127797.5030759064,424.47742799999833,288,0,0,91737.453970684437,14876.788480009202,5244.3336208904275,0,0,0,0,5381.0335021834107,2155.3464353939653,0,0,99137.134026968823]
["Lakeside Community Primary School",2434,596,0,0,196465.44,383164.74878841406,135065.57394791595,0,0,139481.68578411403,49167.294238900191,25699.467514677097,10292.636739628178,0,0,390990.94492644432,8312434,390190.34825844428,800.59666800004197,527.5,0,0,168026.06586644458,376519.49334112532,132729.84559153131,9151.5616570512811,9151.5616570512811,0,0,17560.166708237979,7033.6381857067399,15373.865310734165,15373.865310734165,332314.97661146807]
["Lawn Primary School",2522,433,0,0,142734.12,58613.097909130047,20661.117012968341,0,0,55194.211169014154,19455.959437077487,16700.647043010758,6688.6091407258091,1968.9060000002301,1968.9060000002301,191508.71159077185,8312522,190927.07005177182,581.64153900003294,395,0,0,125820.466383404,74750.684215462912,26350.951143957722,0,0,0,0,9080.9959970149102,3637.3481681634444,0,0,155808.76569552516]
["Markeaton Primary School",2436,403,0,0,132844.91999999998,122332.59494818651,43122.239719235746,0,0,54560.059615384525,19232.421014423046,10235.05444606413,4099.1393056486841,0,0,199298.72003930746,8312436,198757.37699030744,541.34304900001734,347,0,0,110530.89072162325,111910.87552562324,39450.582217456293,1377.0269645161291,1377.0269645161291,0,0,13174.795808191138,5277.0994959808459,0,0,156635.59939957652]
["Meadow Farm Community Primary School",2452,175,0,0,57687,78909.366473988455,27815.551682080928,0,0,41727.555172413762,14708.963198275851,7771.7791666666681,3112.5975562500007,5211.8100000000568,5211.8100000000568,108535.92243660684,8312452,108300.84791160683,235.07452500000363,195,0,0,62113.901125984252,107023.52846809843,37727.705097493279,0,0,0,0,11057.524102409645,4429.0367545084182,0,0,104270.64297798595]
["Mickleover Primary School",2627,419,0,0,138119.16,46052.845058661143,16233.627883178053,0,0,60259.448700000023,21241.455666750007,18540.078899721444,7425.3015993384388,0,0,183019.54514926649,8312627,182456.7095722665,562.83557699999074,394,0,0,125501.93355711689,40974.595081402345,14444.276523560344,0,0,0,0,29450.645779518058,11796.310945690708,0,0,151742.52102636793]
["Landau Forte Academy Moorhead",2009,261,0,0,86036.04,189854.6210947861,66923.7539359121,0,0,52334.029014084561,18447.745227464806,9682.7457013574694,3877.939653393667,0,0,175285.47881677057,8312009,174934.88195377059,350.5968629999843,275,0,0,87596.527228952153,239307.42576284808,84360.141326420751,0,0,0,0,18025.031106382987,7219.8373281348349,0,0,179176.50588350772]
["Oakwood Infant and Nursery School",2473,269,0,0,88673.16,147558.49999999994,52014.371249999975,0,0,45334.441544943773,15980.390644592679,9240.8262569832405,3700.9509159217882,0,0,160368.87281051444,8312473,160007.52968351444,361.34312700000009,262,0,0,83455.600487219868,148498.60533756611,52348.410389354074,0,0,0,0,9071.7675676300478,3633.6517662787737,0,0,139437.66264285272]
["Oakwood Junior School",2471,345,0,0,113725.79999999999,206022.98093833739,72623.100780763925,0,0,97567.286094674506,34392.468348372764,1537.2749999999992,615.6786374999997,0,0,221357.04776663668,8312471,220893.6151316367,463.43263499997556,353,0,0,112442.08767934584,231883.42479901674,81743.048402873334,1345.592943943662,1345.592943943662,0,0,880.6823072886292,352.75295553519135,0,0,195883.48198169802]
["Osmaston Primary School",2420,596,0,0,196465.44,542429.16835488169,191206.2818450958,0,0,148065.92115942016,52193.237208695602,70657.822753346089,28298.458012715109,12045.071999999862,12045.071999999862,480208.48906650639,8312420,479407.8923985064,800.59666799998377,520.83333333333337,0,0,165902.51369119727,608237.06911745341,214414.42925204127,1387.4022924868766,1387.4022924868766,0,0,118514.26917613641,47470.306123992596,67222.588157019083,67222.588157019083,496397.23951673711]
["Parkview Primary School",2003,210,0,0,69224.399999999994,17268.441304347823,6087.1255597826075,0,0,32991.796348314623,11629.608212780904,3586.9749999999958,1436.5834874999985,0,0,88377.717260063509,8312003,88095.627830063517,282.08942999999272,210,0,0,66891.893520290731,15973.946136038865,5631.1012885671907,0,0,0,0,2995.0683000000058,1199.6598388668506,0,0,73722.654647724776]
["Pear Tree Community Junior School",2017,349,0,0,115044.36,290157.83591549291,102280.63716021125,0,0,127855.04508733626,45068.903393286026,67127.675000000032,26884.633837500016,26753.957999999999,26753.957999999999,316032.4923909973,8312017,315563.68662399729,468.80576700001257,341,0,0,108619.69376390066,325334.06111271377,114686.06662028514,0,0,0,0,113431.70498456983,45434.510099212406,33471.072000000066,33471.072000000066,302211.34248339827]
["Pear Tree Infant School",2424,254,0,0,83728.56,181452.05415019765,63961.849087944669,0,0,60672.16174496647,21386.937015100681,106219.22356321843,42540.799037068988,18067.608000000095,18067.608000000095,229685.75314011442,8312424,229344.55925811443,341.1938819999923,262,0,0,83455.600487219868,215408.79000169822,75935.445419503143,3939.3641711111113,3939.3641711111113,0,0,158863.31253942865,63631.916481806024,0,0,226962.32655964015]
["Portway Infant School",2439,241,0,0,79443.239999999991,24870.025000000001,8766.6838124999995,0,0,22797.25488372094,8036.0323465116307,4283.0436416184975,1715.3589784682083,0,0,97961.315137479833,8312439,97637.58393447983,323.73120300000301,260,0,0,82818.534834645659,29031.561021879606,10234.143729243982,0,0,0,0,9161.3853882352942,3669.5477424162418,0,0,96722.226306305878]
["Portway Junior School",2440,355,0,0,117022.2,52159.222929946787,18386.12608280624,0,0,43568.47672413801,15357.888045258647,512.42499999999916,205.22621249999966,0,0,150971.44034056488,8312440,150494.5748755649,476.86546499998076,326,0,0,103841.70136959419,38671.627706267085,13632.439395576377,1353.2166999999999,1353.2166999999999,0,0,4278.6689999999899,1713.7997698097793,0,0,120541.15723498035]
["Ravensdale Infant and Nursery School",2462,259,0,0,85376.76,73834.749319066133,26026.749134970811,0,0,37284.945692771093,13142.94335670181,23148.501453488396,9270.9748321221032,0,0,133817.42732379472,8312462,133469.5170267947,347.910297000024,218,0,0,69440.156130587522,56536.659459529845,19930.182136747153,0,0,0,0,45113.391050980361,18069.946331092422,0,0,107440.2845984271]
["Ravensdale Junior School",2463,348,0,0,114714.72,107129.56229600549,37763.170709341932,0,0,69966.019803921532,24663.021980882339,14860.324999999993,5951.5601624999981,0,0,183092.47285272426,8312463,182625.01036872424,467.46248400001787,348,0,0,110849.42354791035,123215.19238551395,43435.555792175473,0,0,0,0,18074.285001156066,7239.5657328149682,0,0,161524.5450729008]
["Redwood Primary School",2505,586,0,0,193169.03999999998,327669.11492304853,115503.3630103746,0,0,133259.78742616042,46974.075067721547,75638.976609848352,30293.410132244266,13203.252000000157,13203.252000000157,399143.14021034056,8312505,398355.97637234058,787.16383799997857,561,0,0,178696.91554706238,379136.27061611728,133652.30631348505,1432.367110754717,1432.367110754717,0,0,93622.958940249053,37500.214548194686,11876.831999999715,11876.831999999715,363158.63551949651]
["Reigate Park Primary School",2020,346,0,0,114055.44,200585.23276397513,70706.294549301223,0,0,86102.654330985926,30351.185651672538,22017.529084967373,8818.0203985294338,0,0,223930.9405995032,8312020,223466.16468150314,464.77591800005757,296,0,0,94285.716580981214,180145.84089571581,63504.626105458738,0,0,0,0,27138.986228571393,10870.387111364898,12713.645827160324,12713.645827160324,181374.37562496518]
["Ridgeway Infant School",2458,266,0,0,87684.239999999991,72312.732641509312,25490.23825613203,0,0,40800.580893854712,14382.204765083785,69667.025555555534,27901.643734999994,0,0,155458.3267562158,8312458,155101.01347821578,357.313278000016,269,0,0,85685.330271229555,56664.661316890008,19975.305077427016,0,0,0,0,60441.577840223552,24209.575966150976,0,0,129870.21131480754]
["Roe Farm Primary School",2001,408,0,0,134493.12,279105.99273581873,98384.862439376098,0,0,97127.689942196492,34237.510704624263,8268.2813559322112,3311.4466830508509,7180.7160000002114,7180.7160000002114,277607.65582705144,8312001,277059.59636305139,548.05946400004905,357,0,0,113716.21898449425,355970.99080031947,125486.13147416597,4200.8553208695648,4200.8553208695648,0,0,13139.654477419341,5263.0238092222971,1559.5839999999766,1559.5839999999766,250225.81358875206]
["Rosehill Infant and Nursery School",2429,146,0,0,48127.439999999995,84167.008251748222,29668.870408741248,0,0,34322.771075268785,12098.776804032246,59700.100505050497,23909.890252272726,0,0,113804.97746504622,8312429,113608.85814704621,196.11931800001184,147,0,0,46824.32546420351,103374.65025677814,36441.410363392861,0,0,0,0,93372.026177319538,37399.704667354097,0,0,120665.44049495048]
["Shelton Infant School",2444,208,0,0,68565.119999999995,93324.468838862464,32896.875265699018,0,0,30001.860992907761,10575.655999999984,18764.859154929574,7515.3260915492947,0,0,119552.9773572483,8312444,119273.57449324831,279.40286399998877,211,0,0,67210.426346577835,113720.28011787409,40088.429650031256,0,0,0,0,37401.679444285684,14981.058273522936,0,0,122279.91427013202]
["Shelton Junior School",5209,261,0,0,86036.04,145254.91787883389,51202.358552288941,0,0,66352.072499999995,23389.105556249997,9736.0750000000007,3899.2980375000006,0,0,164526.80214603891,8315209,164176.20528303896,350.59686299995519,261,0,0,83137.067660932764,162615.23484185088,57324.774395769564,0,0,0,0,11297.683982101158,4525.2316100891749,0,0,144987.07366679149]
["Silverhill Primary School",2469,417,0,0,137459.88,47296.685554707423,16672.081658034367,0,0,47115.903333333277,16608.355924999978,13168.030672268913,5273.7962842437,0,0,176014.11386727804,8312469,175453.96485627809,560.14901099994313,417,0,0,132828.18856172016,82165.208593829404,28964.703401888262,0,0,0,0,30986.192808403357,12411.366736319926,0,0,174204.25869992835]
["Cotton's Farm Primary School",2023,109,0,0,35930.76,103302.24552110252,36414.041546188637,0,0,32487.882241379302,11451.978490086203,17454.4765625,6990.5178632812504,0,0,90787.297899556084,8312023,90640.880052556095,146.41784699998971,126,0,0,40135.136112174441,162262.15652546898,57200.307983687599,1444.9602050847457,1444.9602050847457,0,0,28952.326900000051,11596.711775712887,17275.391999999956,17275.391999999956,127652.50807665962]
["Springfield Primary School",2466,296,0,0,97573.440000000002,90679.848684210534,31964.646661184212,0,0,52024.594567901237,18338.669585185184,3070.4008097166011,1229.6955242914987,3937.8119999998312,3937.8119999998312,153044.26377066073,8312466,152646.65200266073,397.61176800000248,221,0,0,70395.754609448821,103427.30293831274,36459.971373947861,4376.5008395121949,4376.5008395121949,0,0,7079.2523454545444,2835.5596191398231,37209.130712446356,37209.130712446356,151276.91715449505]
["St Alban's Catholic Primary School",3543,307,0,0,101199.48,90638.269174757268,31949.989884101935,0,0,48442.535689655189,17075.993830603453,18996.464905660363,7608.0841947169756,0,0,157833.54790942237,8313543,157421.16002842237,412.38788100000238,303,0,0,96515.446364990916,106587.81861332542,37574.109592427791,0,0,0,0,28482.321593181856,11408.453467665595,0,0,145498.00942508431]
["St George's Catholic Voluntary Academy",3531,338,0,0,111418.31999999999,115952.1607175299,40873.136652929286,0,0,56091.369930555578,19772.20790052084,14778.127133105805,5918.6399168088756,0,0,177982.304470259,8313531,177528.27481625899,454.02965400001267,345,0,0,109893.82506904905,169360.57853274309,59702.628510596987,0,0,0,0,34853.324562500129,13960.327291575579,0,0,183556.78087122162]
["St James' Church of England Aided Infant School",3526,84,0,0,27689.759999999998,51988.749999999949,18326.034374999981,0,0,15605.350384615367,5500.8860105769163,34138.106896551719,13672.311812068963,3011.2680000000028,3011.2680000000028,68200.260197645854,8313526,68087.424425645848,112.83577200000582,90,0,0,28667.954365838883,70204.438682093489,24748.318402925604,0,0,0,0,56748.662526315798,22730.396946950816,4798.7199999999502,4798.7199999999502,80945.389715715253]
["St James' Church of England Aided Junior School",3535,296,0,0,97573.440000000002,209079.93919554405,73700.678566429269,0,0,98352.88719298254,34669.392735526344,49011.5340136054,19629.119372448964,2779.6319999999623,2779.6319999999623,228352.26267440454,8313535,227954.65090640451,397.61176800003159,283,0,0,90144.78983924893,242805.69025291398,85593.342033997673,0,0,0,0,64407.623776595829,25798.15610937071,0,0,201536.28798261733]
["St John Fisher Catholic Voluntary Academy",2008,228,0,0,75157.919999999998,106783.4,37641.148499999996,0,0,46980.318000000014,16560.562095000005,17025.899999999951,6818.8729499999808,0,0,136178.50354499999,8312008,135872.23502099994,306.26852400004282,226,0,0,71988.418740884314,132448.14666499273,46690.337065235879,0,0,0,0,14800.7019489796,5928.348183321601,0,0,124607.10398944179]
["St Joseph's Catholic Primary School, Derby",3542,379,0,0,124933.56,169303.28736781655,59679.408797155331,0,0,54426.902557251902,19185.483151431294,81772.242105263082,32749.782963157864,0,0,236548.23491174448,8313542,236039.13065474448,509.10425699999905,352,0,0,112123.55485305874,170046.16985602817,59944.311695897777,4048.1496747875358,4048.1496747875358,0,0,82333.001343999887,32978.077703859679,0,0,209094.09392760374]
["St Mary's Catholic Primary School and Nursery",3528,326,0,0,107462.64,127999.29732362049,45119.752306576222,0,0,76593.476389891628,26999.200427436797,46727.426573426616,18714.334342657359,0,0,198295.9270766704,8313528,197858.01681867038,437.91025800001808,346,0,0,110212.35789533616,156105.41643633443,55029.947150237596,1373.0585870967741,1373.0585870967741,0,0,73006.987758903982,29242.588948973458,6478.2720000000081,6478.2720000000081,202336.224581644]
["St Peter's Church of England Aided Junior School",3534,249,0,0,82080.36,47463.909494773485,16731.028096907652,0,0,51939.612307692274,18308.713338461526,12810.625000000024,5130.65531250001,0,0,122250.75674786919,8313534,121916.27928086917,334.47746700001881,255,0,0,81225.870703210167,47629.660350973252,16790.30588260715,0,0,0,0,18900.262275590558,7570.4068571912503,0,0,105586.58344300857]
["St Werburgh's Church of England VA Primary School",3532,316,0,0,104166.23999999999,41210.228536977462,14526.605559284555,0,0,40167.154999999999,14158.922137499998,1199.4540740740742,480.38135666666676,0,0,133332.1490534512,8313532,132907.67162545121,424.47742799998377,317,0,0,100974.90593301029,35369.63872436541,12468.42930987366,0,0,0,0,0,0,0,0,113443.33524288394]
["Village Primary School",3546,622,0,0,205036.08,421128.45194805186,148447.77931168827,0,0,131176.72193018469,46239.794480390105,93461.696616541376,37431.409494924825,0,0,437155.0632870032,8313546,436319.54126100318,835.52202600002056,585,0,0,186341.70337795274,427071.29428119276,150550.25821773757,2782.5369753954305,2782.5369753954305,0,0,124392.57692727249,49824.833307742512,599.8400000000953,599.8400000000953,390099.17187882832]
["Walter Evans Church of England Aided Primary School",3530,371,0,0,122296.43999999999,21233.852777777782,7484.9331041666674,0,0,35179.162411575642,12400.654750080414,3598.2903785488993,1441.1152966088343,0,0,143623.1431508559,8313530,143124.78515785589,498.35799300001236,335,0,0,106708.49680617807,18704.597107891201,6593.7045223125342,0,0,0,0,4231.3036605166008,1694.8278166384555,0,0,114997.02914512905]
["Wren Park Primary School",2459,391,0,0,128889.23999999999,33435.644025974034,11786.064519155847,0,0,49700.498749999999,17519.425809375,35392.61175149693,14174.741006474522,0,0,172369.47133500536,8312459,171844.24768200537,525.22365299999365,382,0,0,121679.53964167171,38593.510436559533,13604.901662923259,0,0,0,0,33191.939331692454,13294.867629675215,0,0,148579.30893427017]
["Al-Madinah",4000,268,0,0,88343.51999999999,144005.98675968242,50762.110332788048,0,0,47258.934104046253,16658.774271676302,67510.917226890713,27038.122349369733,15287.976000000133,15287.976000000133,198090.50295383419,8314000,197730.50310983422,359.99984399997629,213.75,0,0,68086.391618867347,131181.12967952073,46243.690950445787,0,0,0,0,124119.60340178579,49715.495108142764,27456.312727272707,27456.312727272707,191501.89040472859]
[]
["Total Primary","Total Primary",23431.733333299999,0,0,7724036.5759890135,10856404.298988735,3826882.5153935286,0,0,4706986.5952873714,1659212.7748387989,2161166.7548158891,865547.28530376346,276818.96888321143,276818.96888321143,14352498.12040831,null,14321022.671372103,31475.449036212573,22253.416666666664,0,0,7088443.7053777622,11680747.947238836,4117672.2556193518,92418.583563810898,92418.583563810898,0,0,3032086.3569122106,1214487.239026793,417577.21689772222,417577.21689772222,12930599.000485435]
[]
["Chellaston Academy",5402,0,868.75,545.66666666666663,532071.45345000003,252198.64472569383,88900.022265807071,0,0,294321.65465183603,103748.38326477219,6996.3110119047597,2802.0225602678565,0,0,727521.88154084713,8315402,725353.69036803814,2168.1911728089908,0,807,511,474809.25518315053,185008.49512372966,65218.798562034681,0,0,153888.85172034576,54248.524875098243,47814.91507553203,19152.028457896868,0,0,613428.6070781803]
["da Vinci Community College",4007,0,364,216,218153.35279999999,578674.63558875234,203982.80904503519,0,0,274111.92919845995,96624.455042457135,28939.574999999972,11590.299787499989,0,0,530350.9166749923,8314007,529461.94176233234,888.97491265996359,0,335,220,199932.71835088206,407620.51015922776,143693.5094469545,0,0,150065.0134078213,52900.554664804506,30153.068399999964,12077.662862674955,0,0,408604.44532531605]
["Derby Cathedral School",4004,0,279.16666580000003,0,104606.82050858381,149226.52359437756,52602.349567018086,0,0,60154.617473708662,21204.502659482303,4635.0916164658493,1856.3541923945727,0,0,180270.02692747879,8314004,179843.75445733246,426.27247014633031,0,335,220,199932.71835088206,407620.51015922776,143693.5094469545,0,0,150065.0134078213,52900.554664804506,30153.068399999964,12077.662862674955,0,0,408604.44532531605]
["Derby Moor Community Sports College",4178,0,792,503,487162.54740000004,947131.20846635359,333863.75098438963,0,0,502418.89033953095,177102.65884468466,46963.345394736825,18808.8198305921,0,0,1016937.7770596665,8314178,1014952.5896790114,1985.1873806550866,0,781,512,465789.86251359968,643497.0779229803,226844.21205766484,0,0,267931.93740384566,94450.716920672916,106110.19521321919,42501.915462702593,0,0,829586.7069546401]
["Lees Brook Community Sports College",4006,0,650,418,401780.08239999996,524626.08481590357,184930.69489760601,0,0,398104.67048158101,140331.89634475729,20690.49812558576,8286.544499297097,0,0,735329.21814166033,8314006,733691.96430588036,1637.253835779964,0,634,431,383643.80912143621,345141.84563782974,121668.66440878005,0,0,242791.80113314488,85588.377039660205,22280.077136447737,8924.1750338220481,0,0,599825.02560369857]
["Littleover Community School",4182,0,885,586,553427.14980000001,263503.02191472903,92884.81522494198,0,0,356864.50123724208,125794.73668612783,46918.341082368905,18790.795603488747,0,0,790897.4973145586,8314182,788642.28167912352,2255.2156354350736,0,884,544,514448.59746529453,167516.3232306104,59052.495580396593,0,0,183632.87010846045,64733.814117136877,95820.221577512115,38380.317262836339,0,0,676615.2244256644]
["Merrill College",4001,0,498,258,284262.12239999999,927912.80639153859,327089.26425301732,0,0,420298.19050339429,148155.11215244647,90051.33710106388,36065.560508976087,98290.080000000467,98290.080000000467,893862.13931444031,8314001,892703.77116566023,1158.3681487800786,0,400,263,238838.31200551306,550166.97540022153,193943.68415414845,0,0,298508.94407960214,105229.64917412942,105535.73940000006,42271.820019362422,0,0,580283.46535315341]
["Murray Park School",5406,0,582,324,340719.62520000001,589154.56146198418,207676.98291534942,0,0,392306.10020685813,138287.90032291747,43005.127166666614,17223.55343024998,0,0,703908.06186851684,8315406,702519.62939582695,1388.4324726898922,0,509,314,296491.84846960369,342865.27408482716,120866.13227949574,0,0,192104.45005102057,67720.194937500069,63513.450279483994,25439.999324276963,0,0,510518.1750108765]
["Noel Baker Community School and Language College",4005,0,670,422,410788.34959999996,892010.98634020542,314433.87268492242,0,0,394376.21498669166,139017.6157828088,15186.639357798233,6082.2490627981924,0,0,870322.08713052934,8314005,868648.12460590946,1673.9625246198848,0,730,372,397063.23444034939,615975.40256697498,217142.32999039756,0,0,281815.77412206528,99345.013376525676,52863.811281272741,21174.338936971533,0,0,734724.91674424417]
["Saint Benedict Catholic Voluntary Academy",4607,0,727,454,444259.25419999997,854430.68444994627,301186.81626860605,0,0,439770.90050934616,155019.24242954451,60635.299999999945,24284.437649999978,0,0,924749.75054815051,8314607,922939.39408728573,1810.3564608647721,0,689,444,408157.22853309079,552223.72826722218,194668.72627091769,0,0,259994.97360072911,91652.797685505881,110920.2159000001,44428.545530554395,0,0,738907.29802006879]
["City of Derby Academy / Sinfin Community School",4008,0,571,340,342653.99300000002,792710.75030452362,279430.53948234458,0,0,507063.42529177852,178739.85741535193,186040.12499999942,74509.07006249977,0,0,875333.45996019628,8314008,873937.14493872109,1396.315021475195,0,487,282,277051.96199979458,470473.81453472504,165850.42172431963,0,0,285450.07164520764,100626.16712732484,198507.70030000046,79511.280512610407,0,0,623039.83136404946]
["West Park School",5412,0,825,501,498770.98680000001,530126.9664473685,186869.75567269739,0,0,361496.76944390649,127427.61122897704,11024.600000000002,4415.3523000000014,0,0,817483.70600167452,8315412,815451.21423046454,2032.491771209985,0,770,484,451755.95567937545,300526.25757773092,105940.87283644004,0,0,206048.01218800616,72635.545653160356,20118.088732960896,8058.2012395820238,0,0,638390.5754085579]
["Allestree Woodlands School",5414,0,668,438,416095.1164,393544.24044550816,138724.3447570416,0,0,301850.12845449866,106402.17028021078,9646.524999999996,3863.4332624999988,0,0,665085.06469975237,8315414,663389.47710042249,1695.5875993298832,0,657,401,381155.61018589471,234964.25042184009,82829.094454787308,0,0,153111.79353339758,53974.598207163508,42316.876423408285,16949.816186647335,0,0,534909.11903449288]
["Derby Manufacturing UTC",4003,0,0,165,62454.447,111334.15130597015,39245.288335354475,0,0,67644.256329114025,23844.600356012692,0,0,0,0,125544.33569136716,8314003,125289.8338198422,254.50187152496073,0,0,200,71899.39332199475,29557.33028445028,10419.486783911681,0,0,47498.276422764182,16743.977235772345,4295.3088888888897,1720.4647952528451,0,0,100783.32213693162]
["Landau Forte College (Fox Street)",6905,0,519,328,318626.87940000003,563830.1825,198750.13933124999,0,0,214514.97549771733,75616.528862945357,8268.4500000000044,3311.5142250000017,0,0,596305.0618191954,8316905,595006.65728564025,1298.4045335551491,0,500,330,298997.26121515373,342241.96397001017,120646.404332448,0,0,113954.00549313349,40170.789712858896,45229.602599999977,18116.494294012446,0,0,477930.94955447305]
[]
["Total Secondary","Total Secondary",0,8898.9166657999995,5498.6666666666661,5415832.1803585831,8370415.448752855,2950571.4456853811,0,0,4985297.2246056637,1757317.2716734963,579001.26585659012,231890.00697556435,98290.080000000467,98290.080000000467,10453900.984693026,null,10431831.468881492,22069.51581153521,0,8183,5308,4860035.0484851338,5187779.2491823807,1828784.8328826968,0,0,2836796.7749095438,1000020.7207273138,945479.27120872645,378707.05991920317,0,0,8067547.6620143494]
[]
["The Bemrose School",4177,296,491,269,383376.21519999998,985162.45701523707,347269.76609787106,0,0,615257.25800420658,216878.18344648281,206310.28551436815,82627.269348504444,169167.51199999952,169167.51199999952,1199318.9460928577,8314177,1197756.6880159173,1562.2580769404303,141.625,370,237,263781.80666253233,535205.58841569931,188669.52804958884,2510.6897179585153,2510.6897179585153,284460.0654545452,100277.17254545446,406277.95871940942,162732.63300622519,184569.45799558307,184569.45799558307,902541.28797734249]
[]
["Total All Through School","Total All Through",296,491,269,383376.21519999998,985162.45701523707,347269.76609787106,0,0,615257.25800420658,216878.18344648281,206310.28551436815,82627.269348504444,169167.51199999952,169167.51199999952,1199318.9460928577,null,1197756.6880159173,1562.2580769404303,141.625,370,237,263781.80666253233,535205.58841569931,188669.52804958884,2510.6897179585153,2510.6897179585153,284460.0654545452,100277.17254545446,406277.95871940942,162732.63300622519,184569.45799558307,184569.45799558307,902541.28797734249]
[]
["All Schools","All",23727.733333299999,9389.9166657999995,5767.6666666666661,13523244.971547596,20211982.20475683,7124723.7271767808,0,0,10307541.077897243,3633408.2299587782,2946478.3061868474,1180064.5616278322,544276.56088321144,544276.56088321144,26005718.051194195,null,25950610.828269511,55107.222924688213,22395.041666666664,8553,5545,12212260.560525427,17403732.784836918,6135126.6165516376,94929.27328176942,94929.27328176942,3121256.8403640892,1100297.8932727682,4383843.5868403465,1755926.9319522213,602146.67489330529,602146.67489330529,21900687.950477127]
[null,null,23727.733333299999,9389.9166657999995,5767.6666666666661,null,20211982.20475683,null,0,null,10307541.077897243,null,2946478.3061868474,null,544276.56088321144,null,null,null,null,null,null,null,14098,null,17403732.784836918,null,94929.27328176942,null,3121256.8403640892,null,4383843.5868403465,null,602146.67489330529]

{"sheet":"2019 Mob Factor % to units","index":25,"n_rows":413,"n_cols":7,"rows_kept":413,"cut":false,"hidden":true,"merged":[]}
["School Name","DFE No.","Mobility Primary Proportion","Mobility Secondary Proportion",null,"copy from mobility AS & AT"]
["Akaal Primary School",2014,0.145985401459854,0,null,{"$f":"C2","v":0.145985401459854},{"$f":"D2","v":0}]
["Allenton Primary School",2012,0.12030075187969901,0,null,0.12030075187969901,0]
["Allestree Woodlands School",5414,0,3.25497287522604E-2,null,{"$f":"C4","v":0},{"$f":"D4","v":3.25497287522604E-2}]
["Alvaston Infant and Nursery School",2443,2.2471910112359599E-2,0,null,{"$f":"C5","v":2.2471910112359599E-2},{"$f":"D5","v":0}]
["Alvaston Junior Academy",2442,4.9707602339181298E-2,0,null,4.9707602339181298E-2,0]
["Arboretum Primary School",2629,0.11047619047619001,0,null,0.11047619047619001,0]
["Ash Croft Primary Academy",2509,0.238095238095238,0,null,0.238095238095238,0]
["Ashgate Primary School",2005,9.5092024539877307E-2,0,null,9.5092024539877307E-2,0]
["Asterdale Primary School",2464,0.06,0,null,0.06,0]
["Beaufort Community Primary School",2004,0.12542372881355901,0,null,0.12542372881355901,0]
["Becket Primary School",2405,0.12682926829268301,0,null,0.12682926829268301,0]
["Bishop Lonsdale Church of England Primary School and Nursery",2011,5.7416267942583699E-2,0,null,5.7416267942583699E-2,0]
["Borrow Wood Primary School",5201,6.9637883008356494E-2,0,null,6.9637883008356494E-2,0]
["Brackensdale Primary School",2432,3.470715835141E-2,0,null,3.470715835141E-2,0]
["Breadsall Hill Top Primary School",2018,0,0,"adjust to match I&A sheet on APT",0,0]
["Brookfield Primary School",2512,6.1032863849765299E-2,0,null,6.1032863849765299E-2,0]
["Carlyle Infant and Nursery School",2456,2.7932960893854698E-2,0,null,2.7932960893854698E-2,0]
["Cavendish Close Infant School",2449,3.1007751937984499E-2,0,null,3.1007751937984499E-2,0]
["Cavendish Close Junior Academy",2019,2.14723926380368E-2,0,null,2.14723926380368E-2,0]
["Chaddesden Park Primary School",2467,8.9080459770114903E-2,0,null,8.9080459770114903E-2,0]
["Chellaston Academy",5402,0,1.6499282639885201E-2,null,0,1.6499282639885201E-2]
["Chellaston Infant School",2455,4.2134831460674198E-2,0,null,4.2134831460674198E-2,0]
["Chellaston Junior School",5203,5.078125E-2,0,null,5.078125E-2,0]
["Cherry Tree Hill Primary School",2451,5.6838365896980499E-2,0,null,5.6838365896980499E-2,0]
["City of Derby Academy",4008,0,8.5620197585071306E-2,null,0,8.5620197585071306E-2]
["Cottons Farm Primary Academy",2023,0,0,null,0,0]
["Da Vinci Academy",4007,0,0,"adjust to match I&A sheet on APT",0,0]
["Dale Community Primary School",2409,8.5454545454545505E-2,0,null,8.5454545454545505E-2,0]
["Derby Cathedral School",4004,0,0,null,0,0]
["Derby Manufacturing UTC",4003,0,4.8484848484848499E-2,null,0,4.8484848484848499E-2]
["Derby Moor Academy",4178,0,3.24324324324324E-2,null,0,3.24324324324324E-2]
["Derby St Chad's CofE (VC) Nursery and Infant School",3158,0.108333333333333,0,null,0.108333333333333,0]
["Derwent Primary School",2016,0,0,"adjust to match I&A sheet on APT",0,0]
["Firs Primary School",2013,0.3,0,"adjust to match I&A sheet on APT",0.3,0]
["Gayton Junior School",2457,2.4324324324324301E-2,0,null,2.4324324324324301E-2,0]
["Grampian Primary Academy",2010,8.6124401913875603E-2,0,null,8.6124401913875603E-2,0]
["Griffe Field Primary School",2002,2.3474178403755899E-2,0,null,2.3474178403755899E-2,0]
["Hardwick Primary School",3544,0.11317254174397,0,null,0.11317254174397,0]
["Homefields Primary School",2006,3.1645569620253201E-2,0,null,3.1645569620253201E-2,0]
["Lakeside Community Primary School",2434,8.7248322147651006E-2,0,null,8.7248322147651006E-2,0]
["Landau Forte Academy Moorhead",2009,7.0000000000000007E-2,0,"adjust to match I&A sheet on APT",7.0000000000000007E-2,0]
["Landau Forte College",6905,0,2.5974025974026E-2,null,0,2.5974025974026E-2]
["Lawn Primary School",2522,0.10392609699769099,0,null,0.10392609699769099,0]
["Lees Brook Community School",4006,0,0,"adjust to match I&A sheet on APT",0,0]
["Littleover Community School",4182,0,2.44731475186948E-2,null,0,2.44731475186948E-2]
["Markeaton Primary School",2436,4.9627791563275403E-2,0,null,4.9627791563275403E-2,0]
["Meadow Farm Community Primary School",2452,0.125714285714286,0,null,0.125714285714286,0]
["Merrill Academy",4001,0,0.16666666666666699,null,0,0.16666666666666699]
["Mickleover Primary School",2627,5.0119331742243402E-2,0,null,5.0119331742243402E-2,0]
["Murray Park Community School",5406,0,9.1611479028697596E-2,null,0,9.1611479028697596E-2]
["Noel-Baker Academy",4005,0,0,"adjust to match I&A sheet on APT",0,0]
["Oakwood Infant and Nursery School",2473,2.2304832713754601E-2,0,null,2.2304832713754601E-2,0]
["Oakwood Junior School",2471,3.4782608695652202E-2,0,null,3.4782608695652202E-2,0]
["Osmaston Primary School",2420,0.11744966442953,0,null,0.11744966442953,0]
["Parkview Primary School",2003,3.3333333333333298E-2,0,null,3.3333333333333298E-2,0]
["Pear Tree Community Junior School",2017,0.166189111747851,0,"adjust to match I&A sheet on APT",0.166189111747851,0]
["Pear Tree Infant School",2424,0.16141732283464599,0,null,0.16141732283464599,0]
["Portway Infant School",2439,2.0746887966804999E-2,0,null,2.0746887966804999E-2,0]
["Portway Junior School",2440,7.3239436619718296E-2,0,null,7.3239436619718296E-2,0]
["Ravensdale Infant and Nursery School",2462,4.2471042471042497E-2,0,null,4.2471042471042497E-2,0]
["Ravensdale Junior School",2463,6.8965517241379296E-2,0,null,6.8965517241379296E-2,0]
["Redwood Primary School",2505,0.119453924914676,0,null,0.119453924914676,0]
["Reigate Park Primary Academy",2020,0,0,null,0,0]
["Ridgeway Infant School",2458,4.8872180451127803E-2,0,null,4.8872180451127803E-2,0]
["Roe Farm Primary School",2001,0.115196078431373,0,null,0.115196078431373,0]
["Rosehill Infant and Nursery School",2429,4.7945205479452101E-2,0,null,4.7945205479452101E-2,0]
["Saint Benedict, A Catholic Voluntary Academy",4607,0,7.2819644369178704E-2,null,0,7.2819644369178704E-2]
["Shelton Infant School",2444,1.9230769230769201E-2,0,null,{"$f":"C69","v":1.9230769230769201E-2},{"$f":"D69","v":0}]
["Shelton Junior School",5209,8.04597701149425E-2,0,null,8.04597701149425E-2,0]
["Silverhill Primary School",2469,2.3980815347721798E-2,0,null,2.3980815347721798E-2,0]
["Springfield Primary School",2466,0.111486486486486,0,null,0.111486486486486,0]
["St Alban's Catholic Voluntary Academy",3543,5.8631921824104198E-2,0,null,5.8631921824104198E-2,0]
["St George's Catholic Voluntary Academy",3531,5.0295857988165701E-2,0,null,5.0295857988165701E-2,0]
["St James' Church of England Aided Infant School",3526,0.13095238095238099,0,null,0.13095238095238099,0]
["St James' Church of England Aided Junior School",3535,0.108108108108108,0,null,0.108108108108108,0]
["St John Fisher Catholic Voluntary Academy",2008,2.6315789473684199E-2,0,null,2.6315789473684199E-2,0]
["St Joseph's Catholic Voluntary Academy",3542,3.1662269129287601E-2,0,null,3.1662269129287601E-2,0]
["St Mary's Catholic Voluntary Academy",3528,6.7484662576687102E-2,0,null,6.7484662576687102E-2,0]
["St Peter's Church of England Aided Junior School",3534,4.4176706827309203E-2,0,null,4.4176706827309203E-2,0]
["St Werburgh's Church of England VA Primary School",3532,2.8481012658227799E-2,0,null,2.8481012658227799E-2,0]
["The Bemrose School",4177,0.26351351351351299,0.17631578947368401,null,0.26351351351351299,0.17631578947368401]
["Village Primary Academy",3546,7.5562700964630206E-2,0,null,7.5562700964630206E-2,0]
["Walter Evans Church of England Aided Primary School",3530,3.77358490566038E-2,0,null,3.77358490566038E-2,0]
["West Park School",5412,0,2.7903469079939701E-2,null,0,2.7903469079939701E-2]
["Wren Park Primary School",2459,5.3708439897698197E-2,0,null,5.3708439897698197E-2,0]
["Wyndham Primary Academy",2007,9.2342342342342301E-2,0,null,9.2342342342342301E-2,0]
["Zaytouna Primary School",4000,0.14925373134328401,0,null,{"$f":"C88","v":0.14925373134328401},{"$f":"D88","v":0}]
["Hackwood Primary School",9998,0.05,0,null,{"$f":"C89","v":0.05},{"$f":"D89","v":0}]
[null,"All",null,null,null,0,0]
[]
["Alvaston Infant and Nursery School",2443]
["Arboretum Primary School",2629]
["Ashgate Nursery",1014]
["Asterdale Primary School",2464]
["Beaufort Community Primary School",2004]
["Becket Primary School",2405]
["Bemrose",4177]
["Bishop Lonsdale Church of England (Aided) Primary School",2011]
["Borrow Wood Primary School",5201]
["Wyndham Primary Academy",2007]
["Brackensdale Infant School",2433]
["Breadsall Hill Top Primary School",2447]
["Brookfield Primary School",2512]
["Carlyle Infant School",2456]
["Cavendish Close Infant School",2449]
["Central Nursery",1006]
["Chaddesden Park Primary School",2467]
["Cherry Tree Hill Primary School",2451]
["Derwent Community School",2619]
["Firs Estate Primary School - converts to an Academy Jan 2018",2518]
["Grampian Primary School /Academy",2010]
["Griffe Field Primary School",2002]
["Hardwick Primary School",3544]
["Harrington Nursery",1008]
["Homefields Primary",2006]
["Lakeside Community Primary School",2434]
["Lord St Nursery",1005]
["Meadow Farm Community Primary School",2452]
["Osmaston Primary School",2420]
["Oakwood Infant School",2473]
["Parkview Primary School",2003]
["Ravensdale Infant and Nursery School",2462]
["Redwood Primary School",2505]
["Reigate Primary School",2000]
["Roe Farm Primary School",2001]
["Rosehill Infant and Nursery School",2429]
["Shelton Infant School",2444]
["Cotton's Farm Primary School",2430]
["St Alban's Catholic Primary School",3543]
["St Chad's Church of England (Controlled) Nursery and Infant School",3158]
["St James' Church of England (Aided) Infant School and Nursery",3526]
["St Mary's Catholic Primary School",3528]
["Stonehill Nursery",1010]
["Village Primary School",3546]
["Walbrook Nursery",1009]
["Walter Evans Church of England (Aided) Primary School",3530]
["Whitecross Nursery",1015]
[]
["Ace Nursery",206189]
["Alvaston Achievers","EY545705"]
["An-Noor Nursery","EY362920"]
["Becket Sure Start Children's Centre","EY380753"]
["Best Start Sinfin","EY467568"]
["Bizzy Kidz","EY450983"]
["Boulton Lane Park Pre-School Playgroup",206124]
["Bramble Brook Pre-School  Playgroup","EY282068"]
["Busy Bees Pre-School",206126]
["Busy Bees-Derby, Heatherton",206111]
["Carlton Private Day Nursery",206091]
["Childcare @ St James Centre","EY396374"]
["Chuckles Pre-School Playgroup",206128]
["Derby City Childminding Network - AR",205999]
["Derby City Childminding Network - ALB","EY398922"]
["Derby City Childminding Network - AJH",205921]
["Derby City Childminding Network - AMD","EY491735"]
["Derby City Childminding Network - AM","EY000013"]
["Derby City Childminding Network - AN","EY543687"]
["Derby City Childminding Network - AP","EY536395"]
["Derby City Childminding Network - CR","EY542496"]
["Derby City Childminding Network - CM","EY421552"]
["Derby City Childminding Network - CLHP","EY251518"]
["Derby City Childminding Network - CAB",205852]
["Derby City Childminding Network - CEO","EY412756"]
["Derby City Childminding Network - CM","EY438525"]
["Derby City Childminding Network - DS","EY294474"]
["Derby City Childminding Network - DG",205919]
["Derby City Childminding Network - ER","EY475575"]
["Derby City Childminding Network - ELS","EY455065"]
["Derby City Childminding Network - FM","EY401536"]
["Derby City Childminding Network - HB","EY316120"]
["Derby City Childminding Network - HMS",205849]
["Derby City Childminding Network - HGS","EY407775"]
["Derby City Childminding Network - NJ",205980]
["Derby City Childminding Network - JLK","EY477127"]
["Derby City Childminding Network - JEA","EY240000"]
["Derby City Childminding Network - JMS","EY369088"]
["Derby City Childminding Network - JM","EY462623"]
["Derby City Childminding Network - JMC","EY264853"]
["Derby City Childminding Network - JD",205881]
["Derby City Childminding Network - JC","EY500987"]
["Derby City Childminding Network - JCH",205922]
["Derby City Childminding Network - JES","EY368441"]
["Derby City Childminding Network - KJD","EY405755"]
["Derby City Childminding Network - LB","EY448130"]
["Derby City Childminding Network - LM",306845]
["Derby City Childminding Network - LS","EY546840"]
["Derby City Childminding Network - LD",205878]
["Derby City Childminding Network - LMG",260849]
["Derby City Childminding Network - MEH","EY340934"]
["Derby City Childminding Network - MM","EY357686"]
["Derby City Childminding Network - MEK","EY460509"]
["Derby City Childminding Network - NS","EY428424"]
["Derby City Childminding Network - NJ","EY396733"]
["Derby City Childminding Network - PC","EY453657"]
["Derby City Childminding Network - REE","EY484039"]
["Derby City Childminding Network - RGB","EY487257"]
["Derby City Childminding Network - RH","EY552896"]
["Derby City Childminding Network - RLB","EY343478"]
["Derby City Childminding Network - RW","EY447118"]
["Derby City Childminding Network - RAC","EY393682"]
["Derby City Childminding Network - RJF","EY395288"]
["Derby City Childminding Network - RSW","EY278371"]
["Derby City Childminding Network - RZ","EY541336"]
["Derby City Childminding Network - RP","EY268223"]
["Derby City Childminding Network - RS",206031]
["Derby City Childminding Network - SAF","EY406938"]
["Derby City Childminding Network - SM","EY546157"]
["Derby City Childminding Network - SU","EY299821"]
["Derby City Childminding Network - SHC",260848]
["Derby City Childminding Network - SM",205978]
["Derby City Childminding Network - SJJ","EY480166"]
["Derby City Childminding Network - ST",206043]
["Derby City Childminding Network - SLB","EY505502"]
["Derby City Childminding Network - SJB","EY252328"]
["Derby City Childminding Network - STM","EY435150"]
["Derby City Childminding Network - TLA","EY299849"]
["Derby City Childminding Network - VSu","EY547709"]
["Derby City Childminding Network - VSm",206020]
["Derby City Childminding Network - VE",205892]
["Derby City Childminding Network - WJW","EY318345"]
["Derby City Childminding Network - WLAW","EY464682"]
["Derby City Childminding Network - YW","EY414019"]
["Derby City Childminding Network - ZH","EY458078"]
["Derby City Childminding Network - ZB","EY350863"]
["Derby High School","EY240925"]
["Derby Montessori","EY476012"]
["Derwent Stepping Stones At Brackensdale","EY460372"]
["Derwent Stepping Stones- St Marks Rd","EY330097"]
["Diamond Day PDN","EY421215"]
["Emmanuel School","EY345674"]
["Field Lane Playgroup Ltd","EY307423"]
["First Friends Private Day Nursery",206106]
["First Steps Early Years Centre","EY539483"]
["Fun Time Nursery Limited","EY478943"]
["Heatherton Pre-School","EY406182"]
["Homelands Early Years Centre","EY539486"]
["Incredible Kids","EY477956"]
["King George V Pre-School",206134]
["Kingfisher Day Nurser Pre-School And A","EY285337"]
["Kingfisher Day Nursery (2)","EY371448"]
["La Petite Academy",206109]
["Leapfrog Day Nursery(1)",206110]
["Leapfrogs Pre School",206135]
["Little Acorns Nursery",509195]
["Little Owls Playgroup","EY492973"]
["Little Poppies Pre-School ( Royal British","EY371611"]
["Little Scholars Private Day Nursery(1) Sunnyhill","EY550368"]
["Little Scholars Private Day Nursery(2) Littleover",509197]
["Little Angels Playschool CIC ","EY471706"]
["Marble Hall Little Angels Day Nursery","EY544417"]
["Mary Poppins Day Nursery",206117]
["Mickleover Methodist Playgroup",206141]
["Oak House Nursery","EY304261"]
["Oaktree Day Nursery",258404]
["Orchard Day Nursery And Nursery Scho",258405]
["Orchard Nursery School(1)",258406]
["Park Playgroup (the)",206160]
["Play & Learn","EY284120"]
["Playcorner Nursery","EY474393"]
["Playdays Opportunity Group",206146]
["Positive Steps Childcare","EY370198"]
["Riverside Day Nursery - Asquith Court","EY283239"]
["Rosehill Early Years Centre","EY539485"]
["Royal School For The Deaf",113044]
["Rydale Childrens Centre P D N","EY370254"]
["Scallywags Nursery","EY481412"]
["Shelton Lock Pre-School","EY541492"]
["Shining Stars Day Nursery","EY500690"]
["Silver Trees Private Day Nursery","EY282326"]
["Sinfin Community Childcare","EY279508"]
["Sinfin Community Childcare at SCILLS Community Centre","EY456892"]
["St Andrew's Pre-School Playgroup","EY541153"]
["St Edmunds Pre-School And Playgroup","EY535976"]
["St Joseph's R. C. Pre-School",206154]
["St Paul's Church Hall Pre-School","EY395637"]
["Sunny Days Nursery","EY484523"]
["The Cottage Private Day Nursery Uttoxeter Road","EY100960"]
["The Cottage Private Day Nursery(3)",206103]
["The Faraway Tree Day Nursery","EY495633"]
["The Orchard Garden Private Day Nurser","EY103452"]
["Tiny Tots Nursery","EY497405"]
["Treetops Private Day Nursery",258424]
["White House Day Nursery Alvaston","EY452684"]
["White House Kids Club","EY544723"]
["Whitehouse Day Nursery Limited","EY431769"]
["Woodlands Private Day Nursery",509204]
["Littlesteps Pre- School","EY385725"]
["Schools Out Club (Derby) Ltd - Allestree School's Out Club","EY493996"]
["Tiny Tots At Boulton Children's Centre","EY495143"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mary Poppins Day Nursery",206117]
["Meadow Farm Community Primary School",2452]
["Merrill College",4001]
["Mickleover Methodist Playgroup",206141]
["Mickleover Primary School",2627]
["Murray Park School",5406]
["Noel Baker Community School and Language College",5407]
["Oak House Nursery","EY304261"]
["Oaktree Day Nursery",258404]
["Oakwood Infant and Nursery School",2473]
["Oakwood Junior School",2471]
["Orchard Day Nursery And Nursery Scho",258405]
["Orchard Nursery School(1)",258406]
["Osmaston Primary School",2420]
["Park Playgroup (the)",206160]
["Parkview Primary School",2003]
["Pear Tree Community Junior School",2423]
["Pear Tree Infant School",2424]
["Play & Learn","EY284120"]
["Playcorner Nursery","EY474393"]
["Playdays Opportunity Group",206146]
["Portway Infant School",2439]
["Portway Junior School",2440]
["Positive Steps Childcare","EY370198"]
["Ravensdale Infant and Nursery School",2462]
["Ravensdale Junior School",2463]
["Redwood Primary School",2505]
["Reigate Park Primary School",2000]
["Ridgeway Infant School",2458]
["Riverside Day Nursery - Asquith Court","EY283239"]
["Roe Farm Primary School",2001]
["Rosehill Early Years Centre","EY440893"]
["Rosehill Infant and Nursery School",2429]
["Royal School For The Deaf",113044]
["Rydale Childrens Centre P D N","EY370254"]
["Saint Benedict Catholic Voluntary Academy",4607]
["Scallywags Nursery","EY481412"]
["Schools Out","EY466991"]
["Shelton Infant School",2444]
["Shelton Junior School",5209]
["Shelton Lock Pre-School","EY347673"]
["Shining Stars Day Nursery","EY497499"]
["Silver Trees Private Day Nursery","EY282326"]
["Silverhill Primary School",2469]
["Sinfin Community Childcare","EY279508"]
["Sinfin Community Childcare at SCILLS Community Centre","EY456892"]
["Springfield Primary School",2466]
["St Alban's Catholic Primary School",3543]
["St Andrew's Pre-School Playgroup",206152]
["St Edmunds Pre-School And Playgroup","EY535976"]
["St George's Catholic Voluntary Academy",3531]
["St James' Church of England (Aided) Infant School and Nursery",3526]
["St James' Church of England Aided Junior School",3535]
["St John Fisher Catholic Voluntary Academy",2008]
["St Joseph's Catholic Primary School, Derby",3542]
["St Joseph's R. C. Pre-School",206154]
["St Mary's Catholic Primary School and Nursery",3528]
["St Paul's Church Hall Pre-School","EY395637"]
["St Peter's Church of England Aided Junior School",3534]
["St Werburgh's Church of England VA Primary School",3532]
["Stonehill Nursery",1010]
["Sunny Days Nursery","EY484523"]
["Sure Start Derwent Stepping Stones","EY330097"]
["The Bemrose School",4177]
["The Cottage Private Day Nursery Uttoxeter Road","TCPDNU"]
["The Cottage Private Day Nursery(3)",206103]
["The Faraway Tree Day Nursery","EY495633"]
["The Orchard Garden Private Day Nurser","EY103452"]
["Tiny Tots At Boulton Children's Centre","EY495143"]
["Tiny Tots Nursery","EY497405"]
["Treetops Private Day Nursery",258424]
["Village Primary School",3546]
["Walbrook Nursery",1009]
["Walter Evans Church of England (Aided) Primary School",3530]
["West Park School",5412]
["White House Day Nursery Alvaston","EY452684"]
["White House Kids Club","EY393352"]
["Whitecross Nursery",1015]
["Whitehouse Day Nursery Limited","EY431769"]
["Woodlands Private Day Nursery",509204]
["Wren Park Primary School",2459]
["Wyndham Primary Academy",2007]