{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["APT Proforma","School Formula Budget 2020-21","Special Schools & PRU","ERS 2020-21","Special Schools 2020-21","2020-21 FORMULA","Summary for Prints","2020-21 Nursery Budget","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","2019-20 MFG","Notional SEN"],"not_rendered":{"charts":0,"images":2,"macros":0,"external_links":11,"defined_names":674,"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":93,"n_cols":12,"rows_kept":93,"cut":false,"hidden":true,"merged":[[35,10,39,10],[35,11,39,11],[20,1,27,1],[14,1,18,1],[8,2,9,2],[34,8,39,8],[34,9,39,9],[35,6,39,6],[35,7,39,7]]}
[]
[null,"Local Authority Funding Reform Proforma"]
[]
[null,"LA Name:","Derby",null,null,null,null,null,"Total DSG schools block allocation"]
[null,"LA Number:",831,null,null,null,null,null,"Total Funding For Schools Block Formula as a percentage of DSG schools block allocation"]
[null,null,null,null,null,null,null,null,"Total funding allocated to schools as a percentage of DSG schools block allocation"]
[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,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,3750,4800,null,5300,null,5000]
[]
[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)",2857,null,23722.083333333336,null,67773992.083333343,133755437.58333334,0.36083558133051341,0.12]
[null,null,"Key Stage 3  (Years 7-9)",4018,null,9821.75,null,39463791.5,null,0.21010921313148515,9.7000000000000003E-2]
[null,null,"Key Stage 4 (Years 10-11)",4561,null,5814,null,26517654,null,0.14118266908117483,8.6300000000000002E-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",450,450,5368.5252039627048,2809.9230704267193,3680301.7234752411,21733516.888137825,0.11571143973701772,0.35249999999999998,0.35249999999999998]
[null,null,"FSM6",560,815,6788.2212496957181,5050.6974705107905,7917722.3382958965,null,null,0.35249999999999998,0.35249999999999998]
[null,null,"IDACI Band  F",210,300,2306.3461944789524,1462.1314056195176,922972.1225264353,null,null,0.35249999999999998,0.35249999999999998]
[null,null,"IDACI Band  E",250,405,2045.4565604260736,1244.2768198515494,1015296.2521463959,null,null,0.35249999999999998,0.35249999999999998]
[null,null,"IDACI Band  D",375,535,2245.6745489824243,1298.627428599144,1536893.6301689511,null,null,0.35249999999999998,0.35249999999999998]
[null,null,"IDACI Band  C",405,580,2914.977988773021,1680.0861839359225,2155016.0721359085,null,null,0.35249999999999998,0.35249999999999998]
[null,null,"IDACI Band  B",435,625,3879.1230354730938,2298.2869628417679,3123847.8722069007,null,null,0.35249999999999998,0.35249999999999998]
[null,null,"IDACI Band  A",600,840,1260.4789127529302,744.26134467896998,1381466.877182093,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 19",0,null,125.66285426955645,null,0,3340108.743249625,0,0]
[null,"4) English as an Additional Language (EAL)","EAL 3 Primary",535,null,4307.7964688687607,null,2304671.1108447872,null,1.6156721189883008E-2,0.40050000000000002]
[null,null,"EAL 3 Secondary",null,1440,null,506.92169552374054,729967.24155418633,null,null,null,0.40050000000000002]
[null,"5) Mobility","Pupils starting school outside of normal entry dates",875,1250,241.55383246666631,75.288629953854652,305470.39085065131,null,1.6263552237903338E-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,1065,0.34713532186968538,8234.7730333361669,8770033.2805030178,14856684.842861906,7.9098491133984858E-2,0.35249999999999998]
[null,null,"Secondary low attainment (year 7)",0.64527133999999997,1610,0.2548170961279998,3780.5289207198057,6086651.5623588869,null,null,null,0.35249999999999998]
[null,null,"Secondary low attainment (year 8)",0.63585522999999999,null,0.24982807488102787]
[null,null,"Secondary low attainment (year 9)",0.58045405000000005,null,0.2451339122975266]
[null,null,"Secondary low attainment (year 10)",0.48019236999999998,null,0.24094405422816148]
[null,null,"Secondary low attainment (year 11)",null,null,0.21447224030102971]
[]
[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,114400,114400,null,null,10067200,5.3598789929682436E-2]
[null,"8) Sparsity factor",null,null,26000,67600,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,1389926.9012500001,7.4001112521568284E-3]
[null,"12) PFI funding",null,null,null,null,null,null,1150382,6.1247499957175723E-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 FY19-20",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 and MFG Funding Total) ",null,null,null,null,null,null,186293256.95883268,0.99184412200540606]
[]
[null,"14) Additional funding to meet minimum per pupil funding level",null,null,null,null,null,null,1531878.8923200411,8.155877994593979E-3]
[null,"Total Funding for Schools Block Formula (excluding MFG Funding Total) ",null,null,null,null,null,null,187825135.85115272,1]
[]
[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,"15) Minimum Funding Guarantee",null,null,null,null,5.0000000000000001E-3,null,6540.8508911230947]
[null,"Where a value less than 0.5% or greater than 1.84% has been entered please provide the disapplication reference number authorising the value "]
[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,"Capping Factor (%)",0.1,"Scaling Factor (%)",null,0.3]
[]
[null,"Total deduction if capping and scaling factors are applied",null,null,null,null,null,null,-98146.600010271723]
[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,"(Please note that the total deducation for capping and scaling is greater than the total MFG)",null,null,null,null,-91605.749119148604,-4.8588869695145729E-4]
[null,"Total Funding for Schools Block Formula",null,null,null,null,null,null,187733530.10203356,null,28668229.526863839]
[]
[null,"High Needs threshold (only fill in if, exceptionally, a high needs threshold different from £6,000 has been approved)",null,null,null,null,null,null,0]
[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,798843.04]
[null,"Falling rolls fund (if applicable)",null,null,null,null,null,null,0]
[]
[null,"Other Adjustment to 19-20 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,188532373.14203355]
[null,"% Distributed through Basic Entitlement",null,null,null,null,null,null,0.71212746354317336]
[null,"% Pupil Led Funding",null,null,null,null,null,null,0.92472047082784914]
[null,"Primary: Secondary Ratio",null,null,null,null,null,null,"1 :",1.3041810722065461]

{"sheet":"School Formula Budget 2020-21","index":1,"n_rows":143,"n_cols":23,"rows_kept":143,"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],[43,3,43,5],[10,3,13,3],[25,1,25,7],[28,2,29,4],[32,3,32,5],[34,3,34,5],[36,3,36,5],[38,3,38,5],[40,3,40,5],[41,2,41,5],[42,3,42,5],[85,3,85,5],[46,3,46,5],[47,1,47,7],[50,1,50,3],[52,2,53,4],[57,1,59,1],[61,1,61,7],[66,1,74,1],[76,3,76,5],[79,3,79,5],[80,1,81,1],[82,4,82,5],[83,4,83,5],[84,4,84,5],[77,1,78,1],[109,1,109,6],[109,8,109,9],[87,3,87,5],[89,3,89,5],[91,3,91,5],[93,3,93,5],[96,2,96,4],[98,3,98,5],[101,2,101,4],[103,3,103,5],[105,3,105,5],[107,1,107,6],[107,8,107,9],[112,2,112,4],[114,3,114,5],[117,2,117,7],[134,2,134,7],[129,2,129,6]]}
[null,null,"Early Years, Schools and High Needs Block Formula Budgets 2020/21"]
[]
[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,{"$f":"VLOOKUP(B5,'School & Nursery Setting Lookup'!A:G,4,FALSE)","v":0}]
[]
[null,null,"Early Years Nursery Funding 2020/21"]
[]
[]
[null,"1. Base Rate(s) per hour, per provider type.   Setting Type",null,"Amount (£)","May 2020 Term Hours","Oct 2020 Term Hours","Jan 2021 Term Hours","Anticipated Total Budget (£)",null,null,null,"May 2020 Term Hours","Oct 2020 Term Hours","Jan 2021 Term Hours",null,"Anticipated Total Budget (£)",null,null,null,"May 2020 Term Hours","Oct 2020 Term Hours","Jan 2021 Term Hours"]
[null,"M = Maintained Nursery at a School / Academy",4.3800000000000008,"per hour",{"$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$5,'2020-21 Nursery Budget'!E:I,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2020-21 Nursery Budget'!E:I,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2020-21 Nursery Budget'!E:I,5,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"'2020-21 Nursery Budget'!E252+'2020-21 Nursery Budget'!E253","v":4385836.3500000015},{"$f":"IF(F$5=12345,0,P11)","v":0},{"$f":"SUM($E11+$F11+$G11)*$C11","v":0},null,{"$f":"'2020-21 Nursery Budget'!G252+'2020-21 Nursery Budget'!G253","v":376269.5},{"$f":"'2020-21 Nursery Budget'!H252+'2020-21 Nursery Budget'!H253","v":311167},{"$f":"'2020-21 Nursery Budget'!I252+'2020-21 Nursery Budget'!I253","v":313896},"M & A"]
[null,"S = Stand Alone Maintained Nursery School",4.3800000000000008,null,{"$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$5,'2020-21 Nursery Budget'!E:I,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2020-21 Nursery Budget'!E:I,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2020-21 Nursery Budget'!E:I,5,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"'2020-21 Nursery Budget'!E251","v":1343948.2500000002},{"$f":"IF(F$5=12345,0,P12)","v":0},{"$f":"SUM($E12+$F12+$G12)*$C12","v":0},null,{"$f":"'2020-21 Nursery Budget'!G251","v":116240},{"$f":"'2020-21 Nursery Budget'!H251","v":95737.5},{"$f":"'2020-21 Nursery Budget'!I251","v":94860},"S"]
[null,"P = Pre School",4.3800000000000008,null,{"$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$5,'2020-21 Nursery Budget'!E:I,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2020-21 Nursery Budget'!E:I,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2020-21 Nursery Budget'!E:I,5,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"'2020-21 Nursery Budget'!E254","v":4397338.2300000004},0,0,null,{"$f":"'2020-21 Nursery Budget'!G254","v":395028},{"$f":"'2020-21 Nursery Budget'!H254","v":277618.5},{"$f":"'2020-21 Nursery Budget'!I254","v":331312},"P"]
[null,"D = Day Nursery",4.3800000000000008,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$5,'2020-21 Nursery Budget'!E:I,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2020-21 Nursery Budget'!E:I,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2020-21 Nursery Budget'!E:I,5,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"'2020-21 Nursery Budget'!E255","v":3724377.5100000007},0,{"$f":"SUM($E14+$F14+$G14)*$C14","v":0},null,{"$f":"'2020-21 Nursery Budget'!G255","v":353807.5},{"$f":"'2020-21 Nursery Budget'!H255","v":224761},{"$f":"'2020-21 Nursery Budget'!I255","v":271746},"D"]
[null,"Deprivation (Mandatory) Supplement","Amount (£)","Unit","May 2020 Term Hours","Oct 2020 Term Hours","Jan 2021 Term Hours","Anticipated Total Budget (£)"]
[null,"IMD - top 20% most deprived",0.6,"per hour",{"$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$5,'2020-21 Nursery Budget'!E:O,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2020-21 Nursery Budget'!E:O,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2020-21 Nursery Budget'!E:O,11,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L16:N16)*C16","v":{"$error":"#N/A"}}]
[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$5,'2020-21 Nursery Budget'!E:S,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2020-21 Nursery Budget'!E:S,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2020-21 Nursery Budget'!E:S,15,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L17:N17)*C17","v":{"$error":"#N/A"}}]
[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$5,'2020-21 Nursery Budget'!E:Y,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2020-21 Nursery Budget'!E:Y,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2020-21 Nursery Budget'!E:Y,21,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L18:N18)*C18","v":{"$error":"#N/A"}}]
[null,"Other Supplements","Amount (£)","Unit ","Number of units",null,null,"Anticipated Total Budget (£)"]
[null,"Disability Access Fund (see guidance notes)",{"$f":"IF(L3=6,80565,0)","v":0},"lump sum",{"$f":"+IF(L3=6,1,0)","v":0},null,null,{"$f":"IF(H5=6,C20,0)","v":0},null,null,null,null,null,null,null,{"$f":"H20","v":0}]
[null,"SEN Locality Funding (see guidance notes)",{"$f":"IF(L3=6,500000,0)","v":0},"lump sum",{"$f":"+IF(L3=6,1,0)","v":0},null,null,{"$f":"IF(H5=6,500000,0)","v":0},null,null,null,null,null,null,null,{"$f":"H21","v":0}]
[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,{"$f":"H23","v":0}]
[null,"Stand Alone Maintained Nursery Supplement Funding",1.26,"per hour",{"$f":"IF($L$3=2,E12,\"-\")","v":"-"},{"$f":"IF($L$3=2,F12,\"-\")","v":"-"},"-",{"$f":"IF(L3=6,('2020-21 Nursery Budget'!D251*C24),(SUM(E24:G24)*C24))","v":0},null,null,null,"Check with Nursery Budget",null,null,null,{"$f":"H24","v":0}]
[null,"TOTAL FUNDING FOR EARLY YEARS SINGLE FUNDING FORMULA excluding Rates* ",null,null,null,null,null,{"$f":"SUM(H11:H24)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(F5,'2020-21 Nursery Budget'!E:AC,25,FALSE)-VLOOKUP(F5,'2020-21 Nursery Budget'!E:AH,30,FALSE),0)","v":0},{"$f":"L25-H25","v":0},null,null,{"$f":"SUM(P11:P24)","v":{"$error":"#N/A"}}]
[null,"*Please note Early Years budgets are adjusted for actual hour take up in year"]
[]
[]
[null,null,"High Needs Formula Budget 2020/21"]
[]
[]
[]
[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 2020-21'!B:B,'School Formula Budget 2020-21'!F$5,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'School Formula Budget 2020-21'!F$5,'ERS 2020-21'!M:M)","v":0},{"$f":"$G34*$E34","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 2020-21'!B:B,'School Formula Budget 2020-21'!F$5,'ERS 2020-21'!O:O))","v":0},{"$f":"$G36*$E36","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,{"$f":"SUMIF('ERS 2020-21'!B:B,F5,'ERS 2020-21'!U:U)","v":0},null,1,{"$f":"$G38*$E38","v":0}]
[null,null,null,"Other Funding",null,null,"Number","Total (£)"]
[null,"ERS - Other","See Separate breakdown",null,{"$f":"SUMIF('ERS 2020-21'!B:B,F5,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,F5,'ERS 2020-21'!W:W)","v":0},null,1,{"$f":"$G40*$E40","v":0}]
[null,null,null,null,null,null,"Number","Total (£)",null,null,null,"Check with Summary for Prints"]
[null,"High Needs Funding from Derby City / EFA*","Including both Pre 16 & Post 16 Funding",null,null,null,null,{"$f":"H38+H40+H34+H36","v":0},null,null,null,{"$f":"SUMIF('Summary for Prints'!B:B,'School Formula Budget 2020-21'!F5,'Summary for Prints'!W:W)+SUMIF('Summary for Prints'!B:B,'School Formula Budget 2020-21'!F5,'Summary for Prints'!X:X)+SUMIF('Summary for Prints'!B:B,'School Formula Budget 2020-21'!F5,'Summary for Prints'!Y:Y)+SUMIF('Summary for Prints'!B:B,'School Formula Budget 2020-21'!F5,'Summary for Prints'!Z:Z)","v":0},{"$f":"L42-H42","v":0}]
[]
[null,null,null,"ERS Pupil Top up funding",null,null,"Number","Total (£)"]
[null,"Other LA Top up funding (Income not Budget.  Academies to reclaim Element 3 from other LA's directly)*","See Separate breakdown",null,{"$f":"SUMIF('ERS 2020-21'!B:B,F5,'ERS 2020-21'!Z:Z)","v":0},null,1,{"$f":"$G45*$E45","v":0}]
[]
[]
[null,"*Please note that High Needs top up funding follows the pupil, therefore funding will be adjusted in year where there are pupil movements"]
[]
[]
[null,{"$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 2020/21"]
[]
[]
[]
[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)",{"$f":"'APT Proforma'!D17","v":2857},null,null,{"$f":"IFERROR(VLOOKUP($F$5,AWPU!$B:$M,9,FALSE),0)","v":0},{"$f":"G58*D58","v":0},0.12,{"$f":"D58*G58*I58","v":0}]
[null,null,"Key Stage 3",null,{"$f":"'APT Proforma'!D18","v":4018},null,{"$f":"IFERROR(VLOOKUP($F$5,AWPU!$B:$M,10,FALSE),0)","v":0},{"$f":"G59*E59","v":0},9.7000000000000003E-2,{"$f":"E59*G59*I59","v":0}]
[null,null,"Key Stage 4",null,null,{"$f":"'APT Proforma'!D19","v":4561},{"$f":"IFERROR(VLOOKUP($F$5,AWPU!$B:$M,11,FALSE),0)","v":0},{"$f":"G60*F60","v":0},8.6300000000000002E-2,{"$f":"F60*G60*I60","v":0},null,"Prim","Sec"]
[null,null,null,null,null,"Total",{"$f":"SUM(G58:G60)","v":0},{"$f":"SUM(H58:H60)","v":0},null,{"$f":"SUM(J58:J60)","v":0},null,{"$f":"G61","v":0},{"$f":"G59+G60","v":0}]
[]
[null,"De-delegation - see separate breakdown","Primary (including reception)",{"$f":"'DE-DEL'!B123*-1","v":-69.397999999999996},null,null,{"$f":"IFERROR(VLOOKUP($F$5,'DE-DEL'!$B:$M,9,FALSE),0)","v":0},{"$f":"G63*D63","v":0}]
[null,null,"Secondary",null,{"$f":"'DE-DEL'!C123*-1","v":-58.218000000000004},{"$f":"E64","v":-58.218000000000004},{"$f":"IFERROR(VLOOKUP($F$5,'DE-DEL'!$B:$M,10,FALSE)+VLOOKUP($F$5,'DE-DEL'!$B:$M,11,FALSE),0)","v":0},{"$f":"G64*F64","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G63:G64)","v":0},{"$f":"SUM(H63:H64)","v":0}]
[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,null,null,null,17742138.391672775,"Bemrose",null,"Adj"]
[null,null,"FSM Current",{"$f":"'APT Proforma'!D21","v":450},{"$f":"'APT Proforma'!E21","v":450},{"$f":"IFERROR(VLOOKUP($F$5,DEP!$B:$AG,19,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($F$5,DEP!$B:$AG,20,FALSE)+IF($F$5=4177,DEP!U104),0)","v":0},{"$f":"$D68*$F68+($E68*$G68)","v":0},0.35249999999999998,{"$f":"I68*H68","v":0},null,{"$f":"DEP!R107","v":6788.22124969572},{"$f":"DEP!S107","v":5050.6974705107905},null,null,null,null,92.662251655629149,412.0506706408346,306.62764227642276,{"$f":"S68-T68","v":105.42302836441183}]
[null,null,"FSM Ever 6",{"$f":"'APT Proforma'!D22","v":560},{"$f":"'APT Proforma'!E22","v":815},{"$f":"IFERROR(VLOOKUP($F$5,DEP!$B:$AG,17,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($F$5,DEP!$B:$AG,18,FALSE)+IF($F$5=4177,DEP!S104),0)","v":0},{"$f":"$D69*$F69+($E69*$G69)","v":0},0.35249999999999998,{"$f":"I69*H69","v":0},null,{"$f":"DEP!T107","v":5368.5252039627048},{"$f":"DEP!U107","v":2809.9230704267197}]
[null,null,"IDACI Band F 0.2 - 0.25",{"$f":"'APT Proforma'!D23","v":210},{"$f":"'APT Proforma'!E23","v":300},{"$f":"IFERROR(VLOOKUP($F$5,DEP!$B:$AG,21,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($F$5,DEP!$B:$AG,22,FALSE)+IF($F$5=4177,DEP!W104),0)","v":0},{"$f":"$D70*$F70+($E70*$G70)","v":0},0.35249999999999998,0,null,{"$f":"DEP!V107","v":2306.3461944789519},{"$f":"DEP!W107","v":1462.1314056195174},null,null,null,null,21.169811320754711,54.55524861878456,9.2962356792144245,{"$f":"S70-T70","v":45.259012939570134}]
[null,null,"IDACI Band E 0.25 - 0.3",{"$f":"'APT Proforma'!D24","v":250},{"$f":"'APT Proforma'!E24","v":405},{"$f":"IFERROR(VLOOKUP($F$5,DEP!$B:$AG,23,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($F$5,DEP!$B:$AG,24,FALSE)+IF($F$5=4177,DEP!Y104),0)","v":0},0,0.35249999999999998,0,null,{"$f":"DEP!X107","v":2045.4565604260738},{"$f":"DEP!Y107","v":1244.2768198515494},null,null,null,null,46.075471698113084,32.921270718232051,109.69558101472998,-76.77431029649793]
[null,null,"IDACI Band D 0.3 - 0.35",{"$f":"'APT Proforma'!D25","v":375},{"$f":"'APT Proforma'!E25","v":535},{"$f":"IFERROR(VLOOKUP($F$5,DEP!$B:$AG,25,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($F$5,DEP!$B:$AG,26,FALSE)+IF($F$5=4177,DEP!AA104),0)","v":0},0,0.35249999999999998,0,null,{"$f":"DEP!Z107","v":2245.6745489824248},{"$f":"DEP!AA107","v":1298.627428599144},null,null,null,null,26.150943396226413,81.832872928177082,158.03600654664464,-76.203133618467561]
[null,null,"IDACI Band C 0.35 - 0.4",{"$f":"'APT Proforma'!D26","v":405},{"$f":"'APT Proforma'!E26","v":580},{"$f":"IFERROR(VLOOKUP($F$5,DEP!$B:$AG,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($F$5,DEP!$B:$AG,28,FALSE)+IF($F$5=4177,DEP!AC104),0)","v":0},0,0.35249999999999998,0,null,{"$f":"DEP!AB107","v":2914.9779887730215},{"$f":"DEP!AC107","v":1680.0861839359225},null,null,null,null,85.924528301886909,211.63674033149141,153.38788870703772,58.248851624453692]
[null,null,"IDACI Band B 0.4 - 0.5",{"$f":"'APT Proforma'!D27","v":435},{"$f":"'APT Proforma'!E27","v":625},{"$f":"IFERROR(VLOOKUP($F$5,DEP!$B:$AG,29,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($F$5,DEP!$B:$AG,30,FALSE)+IF($F$5=4177,DEP!AE104),0)","v":0},0,0.35249999999999998,0,null,{"$f":"DEP!AD107","v":3879.1230354730933},{"$f":"DEP!AE107","v":2298.2869628417679},null,null,null,null,31.132075471698169,221.042817679558,56.707037643207876,164.33578003635012]
[null,null,"IDACI Band A 0.5 -1.0",{"$f":"'APT Proforma'!D28","v":600},{"$f":"'APT Proforma'!E28","v":840},{"$f":"IFERROR(VLOOKUP($F$5,DEP!$B:$AG,31,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($F$5,DEP!$B:$AG,32,FALSE)+IF($F$5=4177,DEP!AG104),0)","v":0},0,0.35249999999999998,{"$f":"I75*H75","v":0},null,{"$f":"DEP!AF107","v":1260.4789127529305},{"$f":"DEP!AG107","v":744.26134467897009},null,null,null,null,4.9811320754717014,35.743093922651958,46.481178396072011,-10.738084473420052]
[null,null,null,null,"Total",{"$f":"SUM(F67:F75)","v":0},{"$f":"SUM(G67:G75)","v":0},{"$f":"SUM(H67:H75)","v":0},null,{"$f":"SUM(J68:J75)","v":0}]
[null,null,null,"Amount per pupil",null,null,"Number of Pupils","Total (£)",null,"Total"]
[null,"3) Prior Attainment","Primary Low prior attainment",null,{"$f":"'APT Proforma'!E35","v":1065},null,{"$f":"IFERROR(VLOOKUP($F$5,LCHI!B:H,6,FALSE),0)","v":0},{"$f":"$G78*$E78","v":0},0.35249999999999998,{"$f":"I78*H78","v":0}]
[null,null,"Secondary pupils not achieving (KS2 English or Maths)",null,{"$f":"'APT Proforma'!E36","v":1610},null,{"$f":"IFERROR(VLOOKUP($F$5,LCHI!B:H,7,FALSE),0)","v":0},{"$f":"$G79*$E79","v":0},0.35249999999999998,{"$f":"I79*H79","v":0}]
[null,null,null,"Amount per pupil",null,null,"Number of Pupils","Total (£)",null,"Total (£)"]
[null,"4) English as an Additional Language","Primary pupils EAL funded for first 3 years in Statutory Education",null,{"$f":"'APT Proforma'!D31","v":535},null,{"$f":"IFERROR(VLOOKUP($F$5,EAL!B:D,2,FALSE),0)","v":0},{"$f":"$G81*$E81","v":0},0.40050000000000002,{"$f":"I81*H81","v":0}]
[null,null,"Secondary pupils EAL funded for first 3 years in Statutory Education",null,{"$f":"'APT Proforma'!E32","v":1440},null,{"$f":"IFERROR(VLOOKUP($F$5,EAL!B:D,3,FALSE),0)","v":0},{"$f":"$G82*$E82","v":0},0.40050000000000002,{"$f":"I82*H82","v":0}]
[null,null,null,"% of NOR","Amount per pupil",null,"Number of Pupils","Total (£)",null,"Total (£)"]
[null,"5) Mobility","Primary pupils included in the October School Census who did not start in August or September (Last 3 academic years)",{"$f":"IFERROR(G84/G58,0)","v":0},{"$f":"'APT Proforma'!D33","v":875},null,{"$f":"IFERROR(VLOOKUP($F$5,MOB!$B:$D,2,FALSE),0)","v":0},{"$f":"$G84*$E84","v":0},1,{"$f":"I84*H84","v":0}]
[null,"Mobility is calculated after deducting 6% threshold level","Secondary pupils included in the October School Census who did not start in August or September (Last 3 academic years)",{"$f":"IFERROR(G85/(G59+G60),0)","v":0},{"$f":"'APT Proforma'!E33","v":1250},null,{"$f":"IFERROR(VLOOKUP($F$5,MOB!B:D,3,FALSE),0)","v":0},{"$f":"$G85*$E85","v":0},1,{"$f":"I85*H85","v":0}]
[null,null,null,"Amount of lump sum",null,null,"Number","Total (£)"]
[null,"6) Lump Sum",null,null,{"$f":"IFERROR(VLOOKUP($F$5,'Summary for Prints'!B:AC,8,FALSE),0)","v":0},null,1,{"$f":"$G87*$E87","v":0}]
[null,null,null,"Amount of split site funding",null,null,"Number","Total (£)"]
[null,"7) Split Site",null,null,0,null,1,{"$f":"$G89*$E89","v":0}]
[null,null,null,"Amount of PFI funding",null,null,"Number","Total (£)"]
[null,"PFI to be paid back to the LA",null,null,{"$f":"IFERROR(VLOOKUP($F$5,'Summary for Prints'!B:AC,11,FALSE),0)","v":0},null,1,{"$f":"$G91*$E91","v":0}]
[null,null,null,"Minimum Funding Guarantee (0%)",null,null,"Number","Total (£)"]
[null,"Minimum Funding level per pupil / MFG / Capping & Scaling",null,null,{"$f":"IFERROR(VLOOKUP($F$5,'Summary for Prints'!B:AC,13,FALSE)+VLOOKUP($F$5,'Summary for Prints'!B:AC,16,FALSE),0)","v":0},null,1,{"$f":"$G93*$E93","v":0},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,{"$f":"H61+H76+H78+H79+H81+H82+H84+H85+H87+H89+H91+H93+H65","v":0},null,{"$f":"J61+J76+J78+J79+J81+J82+J84+J85+J87+J89+J91+J65","v":0}]
[]
[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,{"$f":"IFERROR(VLOOKUP($F$5,'Summary for Prints'!B:AC,20,FALSE),0)","v":0},null,1,{"$f":"$G100*$E100","v":0}]
[]
[null,null,"RATES"]
[]
[null,null,null,null,null,null,"Number","Total (£)"]
[null,"RATES 2020-21 (Including previous year adjustments)",null,null,{"$f":"IFERROR(VLOOKUP($F$5,'Summary for Prints'!B:AC,10,FALSE),0)","v":0},null,1,{"$f":"$G105*$E105","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Checks with 'Summary for Prints' tab"]
[]
[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+$H42+$H95+$H100+$H105","v":0},null,null,{"$f":"VLOOKUP(F5,'Summary for Prints'!B:AL,37,FALSE)","v":{"$error":"#N/A"}},{"$f":"L108-I108","v":{"$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,{"$f":"I108-H105","v":0},null,null,{"$f":"VLOOKUP(F5,'Summary for Prints'!B:AN,39,FALSE)","v":{"$error":"#N/A"}},{"$f":"L110-I110","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":"E116*G116","v":0}]
[]
[null,null,"De-delegation from Maintained Schools 2020-21"]
[null,null,null,"Primary Rate","Secondary Rate","Primary net NOR","Secondary Net NOR","Total (£)"]
[null,"CFR code E23","Contingencies (SIFD & Contingencies)",{"$f":"'DE-DEL'!B115*-1","v":-6.44},{"$f":"'DE-DEL'!C115*-1","v":-6.44},{"$f":"IFERROR(VLOOKUP($F$5,'DE-DEL'!$B:$M,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($F$5,'DE-DEL'!$B:$M,10,FALSE)+VLOOKUP($F$5,'DE-DEL'!$B:$M,11,FALSE),0)","v":0},{"$f":"D120*F120+E120*G120","v":0}]
[null,null,null,"Rate","Rate","Prim Net NOR","Sec Net NOR","Total (£)"]
[null,"CFR code E23","Insurance",{"$f":"'DE-DEL'!B117*-1","v":-13.948},{"$f":"'DE-DEL'!C117*-1","v":-13.948},{"$f":"IFERROR(VLOOKUP($F$5,'DE-DEL'!$B:$M,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($F$5,'DE-DEL'!$B:$M,10,FALSE)+VLOOKUP($F$5,'DE-DEL'!$B:$M,11,FALSE),0)","v":0},{"$f":"D122*F122+E122*G122","v":0}]
[null,null,null,"Rate","Rate","Prim Net NOR","Sec Net NOR","Total (£)"]
[null,"CFR code E19","Staff Costs Supply",{"$f":"'DE-DEL'!B119*-1","v":-23.66},{"$f":"'DE-DEL'!C119*-1","v":-23.66},{"$f":"IFERROR(VLOOKUP($F$5,'DE-DEL'!$B:$M,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($F$5,'DE-DEL'!$B:$M,10,FALSE)+VLOOKUP($F$5,'DE-DEL'!$B:$M,11,FALSE),0)","v":0},{"$f":"D124*F124+E124*G124","v":0}]
[null,null,null,"Rate","Rate","Prim Net NOR","Sec Net NOR","Total (£)"]
[null,"CFR code E27","Support UAG and Bilingual",{"$f":"'DE-DEL'!B120*-1","v":-14.17},{"$f":"'DE-DEL'!C120*-1","v":-14.17},{"$f":"IFERROR(VLOOKUP($F$5,'DE-DEL'!$B:$M,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($F$5,'DE-DEL'!$B:$M,10,FALSE)+VLOOKUP($F$5,'DE-DEL'!$B:$M,11,FALSE),0)","v":0},{"$f":"D126*F126+E126*G126","v":0}]
[null,null,null,"Rate","Rate","Prim Net NOR","Sec Net NOR","Total (£)"]
[null,"CFR code E27","Behaviour Support",{"$f":"'DE-DEL'!B121*-1","v":-11.18},{"$f":"'DE-DEL'!C121*-1","v":0},{"$f":"IFERROR(VLOOKUP($F$5,'DE-DEL'!$B:$M,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($F$5,'DE-DEL'!$B:$M,10,FALSE)+VLOOKUP($F$5,'DE-DEL'!$B:$M,11,FALSE),0)","v":0},{"$f":"D128*F128+E128*G128","v":0}]
[null,null,null,null,null,null,null,"Total (£)"]
[null,"CFR Code I01","LA Services De-delegated from maintained schools",null,null,null,null,{"$f":"H120+H122+H124+H126+H128","v":0}]
[]
[]
[]
[]
[null,null,"Academies & other non maintained Schools - to be confirmed"]
[null,null,null,"Primary Rate","Secondary Rate","Primary net NOR","Secondary Net NOR","Total (£)"]
[null,null,"Staff Costs Supply",-21.14,-21.14,{"$f":"IF($H$130>0,,L$61)","v":0},{"$f":"IF($H$130>0,,M$61)","v":0},{"$f":"D137*F137+E137*G137","v":0}]
[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$130>0,,L$61)","v":0},{"$f":"IF($H$130>0,,M$61)","v":0},{"$f":"D139*F139+E139*G139","v":0}]
[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$130>0,,L$61)","v":0},{"$f":"IF($H$130>0,,M$61)","v":0},{"$f":"D141*F141+E141*G141","v":0}]
[null,null,null,null,null,null,null,"Total (£)"]
[null,null,"LA Services to be Invoiced to non maintained schools",null,null,null,null,{"$f":"H141+H139+H137","v":0}]

{"sheet":"Special Schools & PRU","index":2,"n_rows":31,"n_cols":5,"rows_kept":31,"cut":false,"hidden":false,"merged":[[0,1,0,4],[30,1,30,4],[20,2,20,3],[6,1,6,4],[16,2,16,3],[24,2,24,3],[14,2,14,3],[18,2,18,3]]}
[null,"Special School Budgets 2020/21"]
[null,"Please select your school in the cell below"]
[null,"CLICK ON THE ARROW BUTTON TO SELECT YOUR SCHOOL FROM THE LIST"]
[null,null,null,"DFE"]
[null,null,null,{"$f":"VLOOKUP($B$3,'Special Schools List'!A:C,3,FALSE)","v":"All"}]
[]
[null,"High Needs Formula Indicative 2020/21"]
[null,null,"Places","Rate","Total (£)"]
[null,"Element 1 & 2 (Place led funding) - Special Schools Pre 16 ",{"$f":"SUMIF('Special Schools 2020-21'!C:C,D5,'Special Schools 2020-21'!I:I)","v":656},10000,{"$f":"D9*C9","v":6560000}]
[null,null,"Places","Rate","Total (£)"]
[null,"Element 1 & 2 (Place led funding) - Special Schools Post 16",{"$f":"SUMIF('Special Schools 2020-21'!C:C,D5,'Special Schools 2020-21'!J:J)","v":80},10000,{"$f":"D11*C11","v":800000}]
[null,null,"Places",null,"Total (£)"]
[null,"Element 1 & 2 (Place led funding) - Alternative Provision",{"$f":"SUMIF('Special Schools 2020-21'!C:C,D5,'Special Schools 2020-21'!H:H)","v":100},10000,{"$f":"C13*D13","v":1000000}]
[null,null,null,null,"Total (£)"]
[null,"Element 3 - Derby City Pupils (banding) funding Pre 16*","See separate breakdown sheet",null,{"$f":"SUMIF('Special Schools 2020-21'!$C:$C,$D$5,'Special Schools 2020-21'!$T:$T)","v":7776609.8841600008}]
[null,null,null,null,"Total (£)"]
[null,"Element 3 - Derby City Pupils (banding) funding Post 16*","See separate breakdown sheet",null,{"$f":"SUMIF('Special Schools 2020-21'!$C:$C,$D$5,'Special Schools 2020-21'!$U:$U)","v":1017970.2624000001}]
[null,null,null,null,"Total (£)"]
[null,"Residential Places","See separate breakdown sheet",null,{"$f":"SUMIF('Special Schools 2020-21'!$C:$C,$D$5,'Special Schools 2020-21'!$V:$V)","v":234360}]
[null,null,null,null,"Total (£)"]
[null,"Other - Exceptional Payments","See separate breakdown sheet",null,{"$f":"SUMIF('Special Schools 2020-21'!$C:$C,$D$5,'Special Schools 2020-21'!$W:$W)","v":238359.33000000002}]
[null,null,null,null,"Total (£)"]
[null,"MFG",null,null,{"$f":"SUMIF('Special Schools 2020-21'!$C:$C,$D$5,'Special Schools 2020-21'!$Y:$Y)","v":20959}]
[null,null,null,null,"Total (£)"]
[null,"PFI",null,null,{"$f":"SUMIF('Special Schools 2020-21'!$C:$C,$D$5,'Special Schools 2020-21'!$Z:$Z)","v":94219.292847999997}]
[null,null,null,null,"Total (£)"]
[null,"High Needs Funding from Derby City LA / EFA*",null,null,{"$f":"E9+E11+E13+E15+E17+E21+E25+E19+E23","v":17742477.769407999}]
[null,null,"No.of Pupils",null,"Total (£)"]
[null,"Element 3 - Other LA (banding) funding (Academies to reclaim Element 3 from other LA's directly)*",{"$f":"SUMIF('Special Schools 2020-21'!C:C,D5,'Special Schools 2020-21'!M:M)+SUMIF('Special Schools 2020-21'!C:C,D5,'Special Schools 2020-21'!N:N)","v":62},"See separate breakdown sheet",{"$f":"SUMIF('Special Schools 2020-21'!$C:$C,$D$5,'Special Schools 2020-21'!$AB:$AB)","v":538970.26560000004}]
[]
[null,"*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 2020-21","index":3,"n_rows":33,"n_cols":37,"rows_kept":33,"cut":false,"hidden":true,"merged":[]}
["ERS Funding ",null,null,null,null,null,null,null,null,null,null,6000]
[null,null,null,null,null,null,null,null,"NO of places",null,null,"A","B",null,"C",null,null,null,null,null,"D","E","F",null,null,"G"]
["School","DfE","Phase","2019/20 places as per SLA/EFA return - Pre/post 16","Banding 2018/19","Banding 2019/20","Banding 2020/21",null,"Element 2 Places funded (Average for Alvaston and St Bens due to reduction in places)",null,null,"DCC Pre 16\nE3","Other LA Pre 16\nE3","Total","DCC Post 16","Empty Places E1","TOTAL including VACANT places",null,"Element 1 & 2 (Place Funding)","E1 empty places","Element 3 (Top Up Funding DCC)","Exceptional Payments","Other Adj","TOTAL DCC",null,"Element 3 (Top Up Funding Other LA)","Total School Funding","Vacant top up funding\n(element 3)","comment","Check to individual sheets","Variance",null,"DCC places 19/20 budget","2019/20 Budget incl OOA ","Variance","2019/20 Budget excl OOA","Variance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6000,4000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Allestree Woodlands Community School",5414,"Secondary",14,6000,6000,6000,null,14,null,null,12,2,{"$f":"SUM(L6:M6)","v":14},null,0,14,null,{"$f":"I6*6000","v":84000},null,72000,0,null,164000,null,12000,176000,0,null,156000,12000,null,13,162000,14000,150000,14000]
["Alvaston Junior Community School",2442,"Primary",6.416666666666667,5500,5500,5500,null,6.416666666666667,null,null,{"$f":"I7-M7","v":5.416666666666667},1,{"$f":"SUM(L7:M7)","v":6.416666666666667},null,1,6.416666666666667,null,38500,4000,22000,0,null,60500,null,5500,66000,6000,null,60500,5500,null,9,94375,-28375,88875,-28375]
["Brackensdale Infant School",2432,"Primary",16,8000,8000,8000,null,16,null,null,16,0,16,null,0,16,null,96000,null,128000,0,null,224000,null,0,224000,0,null,null,224000,null,20,280000,-56000,280000,-56000]
["Brackensdale Junior School",2432,"Primary",37,8700,8400,8000,null,37,null,null,36,1,37,null,0,37,null,222000,null,288000,0,null,510000,null,8000,518000,0,null,742000,-224000,null,34,473800,44200,473800,36200]
["Lees Brook Community",4006,"Secondary",4,5500,5500,5500,null,4,null,null,4,0,4,null,3,4,null,24000,12000,22000,0,null,46000,null,0,46000,0,null,92500,-46500,null,4,76000,-30000,76000,-30000]
["Lees Brook Community - Post 16",4006,"Secondary",5,5500,5500,5500,null,5,null,null,0,0,0,5,0,5,null,30000,null,16500,0,null,46500,null,0,46500,11000,null,0,46500,null,4,52000,-5500,52000,-5500]
["Markeaton Primary School",2436,"Primary",4,22980,22980,22980,null,4,null,null,4,0,4,null,0,4,null,24000,null,68940,0,null,92940,null,0,92940,22980,null,92940,0,null,3,92940,0,92940,0]
["Reigate Primary School",2020,"Primary",22.166666666666668,6000,6000,6000,null,22.166666666666668,null,null,18.1666666666667,4,22.1666666666667,null,11,22.166666666666668,null,{"$f":"I13*6000","v":133000},44000,66000,0,null,243000,null,24000,267000,18000,null,199000,24000,null,18,264000,3000,252000,-9000]
["Saint Benedict Catholic School",4607,"Secondary",16.666666666666668,10000,10000,10000,null,16.666666666666668,null,null,16.666666666666668,0,16.666666666666668,null,6,16.666666666666668,null,{"$f":"I14*6000","v":100000},24000,150000,33852.61,25000,328852.61,null,0,328852.61,0,"Parapetetic teacher",315852.61,-7000,"OK - teacher",13,277662,51190.609999999986,277662,51190.609999999986]
["Saint Benedict Catholic School - Post 16",4607,"Secondary",2,10000,10000,10000,null,2,null,null,0,0,0,2,0,2,null,{"$f":"I15*6000","v":12000},null,20000,0,null,32000,null,0,32000,0,null,0,32000,null,2,56000,-24000,56000,-24000]
["Springfield",2466,"Primary",30,8000,8000,8000,null,30,null,null,30,0,30,null,0,30,null,{"$f":"I16*6000","v":180000},null,240000,0,null,428000,null,0,428000,0,null,420000,0,null,25,380000,48000,380000,48000]
["The Bemrose Community School",4177,"Secondary",45,9000,9000,9000,null,45,null,null,44,1,45,null,0,45,null,{"$f":"I17*6000","v":270000},null,297000,0,null,567000,null,9000,576000,99000,null,576000,0,null,31,549000,27000,549000,18000]
["TOTAL ERS Schools",null,null,{"$f":"SUM(D6:D17)","v":202.25},null,null,null,null,{"$f":"SUM(I6:I17)","v":202.25},null,null,{"$f":"SUM(L6:L17)","v":186.25000000000006},9,195.25000000000006,7,21,202.25,null,{"$f":"SUM(S6:S17)","v":1213500},84000,1390440,33852.61,25000,2742792.61,null,{"$f":"SUM(Z6:Z17)","v":58500},2801292.61,156980,null,{"$f":"SUM(AD6:AD17)","v":2654792.61},66500,null,176]
[]
["Central Nursery",1006,"Nursery",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,0,null,null,0,0,null,0,null,null,null,142055,-142055,142055,-142055]
["Lord St Nursery",1005,"Nursery",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,0,null,null,0,0,null,0,null,null,null,110000,-110000,110000,-110000]
[]
["Total","ALL",null,{"$f":"SUM(D18:D22)","v":202.25},null,null,null,null,{"$f":"SUM(I18:I22)","v":202.25},null,null,{"$f":"SUM(L18:L22)","v":186.25000000000006},9,195.25000000000006,7,21,202.25,null,{"$f":"SUM(S18:S22)","v":1213500},84000,1390440,33852.61,25000,2742792.61,null,{"$f":"SUM(Z18:Z22)","v":58500},2801292.61,156980,null,{"$f":"SUM(AD18:AD22)","v":2654792.61},66500,null,null,3009832,-208539.39,2980332,-237539.39]
["Recoupement E2 places",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-582000]
["E1 recoupement for empty places",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-150000]
["E1 empty places not built in 20 places offset by Sept adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50500]
["50% of Vacant places as contingency+5k",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79490]
["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,2144782.61]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy ",null,601500,null,608500,33852.61,25000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintained",null,612000,null,781940,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0]

{"sheet":"Special Schools 2020-21","index":4,"n_rows":52,"n_cols":41,"rows_kept":52,"cut":false,"hidden":true,"merged":[]}
["Special Schools Funding "]
[null,null,null,null,null,"Rates for 2019-20 no scale back",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,"Checked numbers SS"]
["School","School Type","Dfe","Phase","Banding2019/20","Banding2020/21 (19/20 revised rate + 4%)",null,"AP","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","DCC places 19/20 budget","2019/20 Budget incl OOA","Variance","2019/20 Budget excl OOA","Variance","MFG %"]
[]
[]
["Ivy House School","PMLD",7026,"All",14802,15393.955200000002,null,null,{"$f":"86-J6","v":74},12,65,12,3,0,{"$f":"SUM(K6:N6)","v":80},null,{"$f":"+O6-I6","v":6},null,{"$f":"(I6+J6)*$S$2","v":860000},{"$f":"K6*F6","v":1000607.0880000001},{"$f":"L6*F6","v":184727.46240000002},null,0,0,null,null,{"$f":"SUM(S6:Z6)","v":2045334.5504000001},{"$f":"(+M6+N6)*F6","v":46181.865600000005},{"$f":"SUM(AA6:AB6)","v":2091516.416},{"$f":"IF(Q6-P6<0,Q6*F6,0)","v":0},null,2045334.5503999984,{"$f":"+AC6-AF6","v":46181.865600001533},null,83,2268170,{"$f":"+AC6-AJ6","v":-176653.58400000003},2238566,{"$f":"+AA6-AL6","v":-193231.44959999993},{"$f":"-(AJ6/(AC6))+1","v":-8.4461963888310176E-2},"£90k exceptional not built in and fewer places"]
["St Andrews School - Day","SLD",7027,"Secondary",9765,10155.6,null,null,{"$f":"107-J7","v":75},32,51,42,7,5,{"$f":"SUM(K7:N7)","v":105},null,{"$f":"+O7-I7","v":30},null,{"$f":"(I7+J7)*$S$2","v":1070000},{"$f":"K7*F7","v":517935.60000000003},{"$f":"L7*F7","v":426535.2},null,36300,0,null,null,{"$f":"SUM(S7:Z7)","v":2050770.8},121867.20000000001,{"$f":"SUM(AA7:AB7)","v":2172638},0,null,2050770.8000000033,{"$f":"+AC7-AF7","v":121867.19999999669},null,91,1986500,{"$f":"+AC7-AJ7","v":186138},1898615,{"$f":"+AA7-AL7","v":152155.80000000005},8.567372935574169E-2,"6 kids and banding increase"]
["St Andrews School - Residential ","SLD",7027,"Secondary",19530,19530,null,null,12,null,12,null,0,null,12,null,0,null,120000,0,0,{"$f":"K8*F8","v":234360},null,0,12150,null,366510,0,366510,0,null,null,null,null,12,366510,0,366510,0,0,"MFG missing"]
["St Clares School","SLD",7025,"Secondary",6045,6286.8,null,null,130,null,124,1,19,0,144,null,14,null,1300000,779563.20000000007,6286.8,null,0,null,null,null,2085850.0000000002,119449.2,2205299.2000000002,0,null,2085850.000000004,{"$f":"+AC9-AF9","v":119449.19999999623},null,116,2103406.25,101892.95000000019,2000641.25,85208.750000000233,4.6203685196094968E-2,"Add kids and banding increase"]
["St Giles School","SLD",7024,"Primary",10230,10639.2,null,null,124,null,120,null,4,null,124,null,0,null,1240000,1276704,0,null,40000,null,null,null,2556704,42556.800000000003,2599260.7999999998,0,null,2556703.9999999981,{"$f":"+AC10-AF10","v":42556.800000001676},null,null,2385435,213825.79999999981,2364975,191729,8.2264080618612678E-2]
["St Martins School & Horizons","SLD",7021,"Secondary",8370,8704.8000000000011,null,null,{"$f":"187-J11","v":151},36,133,46,18,6,203,null,52,null,1870000,1157738.4000000001,400420.80000000005,null,8953.33,null,null,{"$f":"(88810.72*1.03)*1.03","v":94219.292847999997},3531331.8228480001,208915.20000000001,3740247.0228480003,0,null,3437112.5299999896,{"$f":"+AC11-AF11","v":303134.49284801073},"PFI",null,3283183.7928479998,457063.23000000045,3140893.7928479998,390438.03000000026,0.12220134852268949,"Add kids and banding increase"]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
["The Kingsmead School","SEMH",7029,"Secondary",16494,17153.292000000001,null,0,90,null,90,null,null,null,90,null,0,null,900000,1543796.28,{"$f":"L13*F13","v":0},null,153106,null,null,null,2596902.2800000003,{"$f":"(+M13+N13)*F13","v":0},2596902.2800000003,0,null,null,null,null,90,2384460,212442.28000000026,2384460,212442.28000000026,{"$f":"-(AJ13/(AC13))+1","v":8.1806035458523385E-2}]
["KS 1/2 PRU",null,1104,"Primary",13201,13728.862368000002,null,40,null,null,40,null,null,null,40,null,40,null,{"$f":"H14*$S$2","v":400000},549154.49472000008,0,null,null,null,0,null,{"$f":"SUM(S14:Z14)","v":949154.49472000008},{"$f":"(+M14+N14)*F14","v":0},{"$f":"SUM(AA14:AB14)","v":949154.49472000008},0,null,null,null,null,36,858136,91018.494720000075,858136,91018.494720000075,{"$f":"-(AJ14/(AC14))+1","v":9.5894288260048199E-2}]
["KS 3/4 PRU",null,1103,"Secondary",15242,15851.847024000001,null,60,null,null,60,null,null,null,60,null,60,null,600000,951110.82144000009,0,null,null,null,8809,null,{"$f":"SUM(S15:Z15)","v":1559919.8214400001},{"$f":"(+M15+N15)*F15","v":0},{"$f":"SUM(AA15:AB15)","v":1559919.8214400001},0,null,null,null,null,60,1559920,-0.17855999991297722,1559920,-0.17855999991297722,{"$f":"-(AJ15/(AC15))+1","v":-1.1446742154141987E-7}]
["Derby Pride - top up only (E3)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170000]
[]
["Total",null,"ALL",null,null,null,null,{"$f":"SUM(H4:H17)","v":100},656,80,695,101,51,11,{"$f":"SUM(O4:O17)","v":858},0,202,0,8360000,7776609.8841600008,1017970.2624000001,234360,238359.33000000002,0,20959,94219.292847999997,17912477.769408002,538970.26560000004,18281448.035008002,0,0,12175771.880399995,633189.55844800686,0,488,17195721.042847998,1085726.9921600008,16812717.042847998,929760.72656000103]
["EFA recoupement - specials",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4340000]
["EFA recoupement - DP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-170000]
["Empty Places presume filled in 20/21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152000,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA21","v":152000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA18:AA21)","v":13554477.769408002},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM18:AM21)","v":1081760.726560001}]
[]
["Total at 2019/20 rate",null,null,null,null,null,null,803,803,null,684,101,51,11,847,0,44,0,8030000,9537307.0399999991,null,null,238359.33000000002,0,0,94219.292847999997,17899885.662847999,608948,18508833.662847999,-116496,0,12347685.33,703167.29284799984,0,null,17195721.042847998,1313112.6200000001,16812717.042847998,1087168.6200000001]
["Variance",null,null,null,null,null,null,null,{"$f":"I18-I24","v":-147},null,{"$f":"K18-K24","v":11},0,0,0,11,0,158,0,330000,-1760697.1558399983,null,null,0,0,20959,0,12592.106560003012,-69977.734399999958,-227385.62783999741,116496,0,-171913.44960000552,-69977.734399992973,0,null,0,-227385.62783999927,0,-157407.89343999908,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",null,{"$f":"SUM(S6:S10)-S8","v":4470000},{"$f":"SUM(T6:T10)","v":3574809.8880000003},null,null,76300,0,12150,0,9105169.3504000008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintained",null,{"$f":"SUM(S11:S15)+S8","v":3890000},{"$f":"SUM(T11:T15)","v":4201799.9961600006},null,null,162059.32999999999,0,8809,94219.292847999997,8637308.4190080017]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S28:S29)-S18","v":0},{"$f":"SUM(T28:T29)-T18","v":0},null,null,0,0,0,0,-170000]
[]
[]
[]
["Lookup table for year group"]
["2 yr old","Pre 16"]
["Nursery 1","Pre 16"]
["Nursery 2","Pre 16"]
["Reception","Pre 16"]
["NC Year 1","Pre 16"]
["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":"2020-21 FORMULA","index":5,"n_rows":156,"n_cols":43,"rows_kept":156,"cut":false,"hidden":true,"merged":[[108,0,110,0],[113,0,115,0],[118,0,120,0],[125,0,128,0]]}
[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:",3750]
[null,null,null,null,null,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:",5000]
[null,null,null,null,null,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:",{"$f":"((AE1*7)+(AE2*5))/12","v":4270.833333333333},null,null,null,null,null,"Summary of main changes between years"]
["School","DfE Number","AWPU inc delegated Budget £","Deprivation £","LAC £","LCHI SEN £","EAL £","Mobility £","Lump Sum £","Split Site £","Rates £ (based on 19-20 values)","PFI £","Pre MFG Total","MFG (from APT)","No cap","Budget before De-Delegation","Minimum funding adjustment","Budget before de-delegation (incl. min funding adj)","De-delegation tbc","Net School budget","KS1 Class Factor (link info From KS1 working papers)","ERS","TA & OOC TA Hours ","TA Hours OOC","Sixth Form","Schools with Nurseries excl Rates, TA, ERS","Contingency","Total","NOR","Budget before de-delegation / NOR\nFunding per child - min fund £3,750- P, £5,000 - S & £4,271 - A","Minimum funding adjustment (see above)","Lookup check",null,"Lookup",null,null,"19/20 School budget before de-del incl KS1","20/21 School budget before de-del incl KS1","Variance 20/21 to 19/20","% change in year","19/20 MFG (includes any capping & scaling)","20/21 MFG (includes any capping & scaling)","Change - MFG"]
["Akaal Primary School",2014,505689,68191.393162393157,0,44882.142857142848,63130.000000000029,8577.6923076922503,114400,0,3973,0,{"$f":"SUM(C5:L5)","v":808843.22832722822},0,null,{"$f":"SUM(M5:N5)","v":808843.22832722822},{"$f":"AE5","v":0},{"$f":"P5+Q5","v":808843.22832722822},0,{"$f":"R5+S5","v":808843.22832722822},2125.8125,null,null,null,null,null,0,{"$f":"SUM(T5:AA5)","v":810969.04082722822},177,{"$f":"(M5-K5)/AC5","v":4547.2894255775609},{"$f":"IF(AD5<$AE$1,((AC5*$AE$1)-(M5-K5)),0)","v":0},0,null,8312014,null,null,686423.94264336675,{"$f":"R5","v":808843.22832722822},{"$f":"AL5-AK5","v":122419.28568386147},{"$f":"ROUND(AM5/AK5,3)","v":0.17799999999999999},0,{"$f":"N5","v":0},{"$f":"AP5-AO5","v":0}]
["Allenton Community Primary School",2012,1114230,372447.22772277246,0,174263.56466876966,35890.233236151566,4900.0000000000146,114400,0,7523,0,{"$f":"SUM(C6:L6)","v":1823654.0256276936},0,null,1823654.0256276936,0,1823654.0256276936,0,1823654.0256276936,5756.15,null,null,null,null,null,0,{"$f":"SUM(T6:AA6)","v":1829410.1756276935},390,4656.7462195581884,0,0,null,8312012,null,null,1798165.8526925964,{"$f":"R6","v":1823654.0256276936},{"$f":"AL6-AK6","v":25488.172935097245},{"$f":"ROUND(AM6/AK6,3)","v":1.4E-2},90750.668853086885,{"$f":"N6","v":0},{"$f":"AP6-AO6","v":-90750.668853086885}]
["Alvaston Infant and Nursery School",2443,759962,137082.38805970148,0,53727.413793103427,17788.75,0,114400,0,17829,0,1100789.5518528051,0,null,1100789.5518528051,0,1100789.5518528051,-18459.867999999999,1082329.6838528051,3300,null,null,null,null,null,0,{"$f":"SUM(T7:AA7)","v":1085629.6838528051},266,4071.2802701233272,0,0,null,8312443,null,null,1029496.1841601488,1100789.5518528051,71293.367692656233,6.9000000000000006E-2,0,0,0]
["Alvaston Junior School",2442,985665,187423.42889849254,0,133403.53846153844,4280.0000000000091,0,114400,0,5958,0,1431129.9673600311,0,null,1431129.9673600311,0,1431129.9673600311,0,1431129.9673600311,0,null,null,null,null,null,0,1431129.9673600311,345,4130.9332387247277,0,0,null,8312442,null,null,1327016.4322505684,1431129.9673600311,104113.53510946268,7.8E-2,0,0,0]
["Arboretum Primary School",2629,1494211,366756.19961612311,0,281254.90099009901,134905.9821428571,0,114400,0,12147,0,2403675.0827490794,0,null,2403675.0827490794,0,2403675.0827490794,0,2403675.0827490794,7403.25,null,null,null,null,null,0,2411078.3327490794,523,4572.7114392907824,0,0,null,8312629,null,null,2273373.1960969307,2403675.0827490794,130301.88665214879,5.7000000000000002E-2,12337.877285140334,0,-12337.877285140334]
["Ash Croft Primary School",2509,537116,105287.72946859899,0,69696.835443038013,20790.279329608926,16379.999999999936,114400,0,4647,0,868317.84424124577,0,null,868317.84424124577,0,868317.84424124577,0,868317.84424124577,6844.55,null,null,null,null,null,0,875162.39424124581,188,4593.9938523470519,0,0,null,8312509,null,null,893908.23244035523,868317.84424124577,-25590.388199109468,-2.9000000000000001E-2,0,0,0]
["Ashgate Primary School",2005,882813,220102.80434565438,0,98194.71774193563,19193.876404494436,3027.4999999999895,114400,0,25477,0,1363208.8984920844,0,null,1363208.8984920844,0,1363208.8984920844,-21443.982,1341764.9164920843,7123.9000000000005,null,null,null,null,null,0,1348888.8164920842,309,4329.2294449582014,0,0,null,8312005,null,null,1331117.6840869647,1363208.8984920844,32091.214405119652,2.4E-2,0,0,0]
["Asterdale Primary School",2464,579971,92347.014925373136,0,63214.912280701654,3120.8333333333285,0,114400,0,3793,0,856846.76053940819,-307.72393416241772,null,856539.03660524578,0,856539.03660524578,0,856539.03660524578,1373.55,null,null,null,null,null,0,857912.58660524583,203,4202.2352735931436,0,0,null,8312464,null,null,790899.50684552838,856539.03660524578,65639.529759717407,8.3000000000000004E-2,0,-307.72393416241772,-307.72393416241772]
["Beaufort Community Primary School",2004,848529,265327.49999999994,0,115263.68644067798,13136.988188976376,4532.4999999999882,114400,0,4931,0,1366120.6746296545,0,null,1366120.6746296545,0,1366120.6746296545,0,1366120.6746296545,6850.35,null,null,null,null,null,0,1372971.0246296546,297,4583.1302176082645,0,0,null,8312004,null,null,1300946.2717109413,1366120.6746296545,65174.402918713167,0.05,29481.182597402716,0,-29481.182597402716]
["Becket Primary School",2405,582828,174819.71014492752,0,71485.548387096744,29935.542857142827,0,114400,0,17577,0,991045.80138916709,0,null,991045.80138916709,0,991045.80138916709,-14157.191999999999,976888.60938916705,1373.55,null,null,null,null,null,0,978262.15938916709,204,4771.9058891625837,0,0,null,8312405,null,null,922951.62130258791,991045.80138916709,68094.180086579174,7.3999999999999996E-2,0,0,0]
["Bishop Lonsdale Church of England Aided Primary School",2011,599970,118704.4366197183,0,66417.272727272735,16667.307692307651,0,114400,0,6693,0,922852.01703929866,0,null,922852.01703929866,0,922852.01703929866,0,922852.01703929866,1647.1,null,null,null,null,null,0,924499.11703929864,210,4362.6619859014218,0,0,null,8312011,null,null,850923.06051986397,922852.01703929866,71928.956519434694,8.5000000000000006E-2,0,0,0]
["Borrow Wood Primary School",5201,957095,63977.589531680453,0,81514.817880794712,4113.3606557376961,0,114400,0,6018.1869999999999,0,1227118.9550682129,0,null,1227118.9550682129,35149.231931786984,1262268.1869999999,0,1262268.1869999999,1100,null,null,null,null,null,0,1263368.1869999999,335,3645.0769196066062,35149.231931786984,35149.231931787217,null,8315201,null,null,1230953.8872942945,1262268.1869999999,31314.299705705373,2.5000000000000001E-2,-1909.7963059203144,0,1909.7963059203144]
["Brackensdale ER (Enhanced Resource) Primary School",2432,1302792,286100.02397602389,0,217657.30569948166,16591.738035264476,0,114400,0,23714,0,1961255.0677107698,0,null,1961255.0677107698,0,1961255.0677107698,-31645.487999999998,1929609.5797107699,2473.5500000000002,null,null,null,null,null,0,1932083.12971077,456,4248.9935695411623,0,0,null,8312432,null,null,1883518.6388490661,1961255.0677107698,77736.428861703724,4.1000000000000002E-2,38343.131020591827,0,-38343.131020591827]
["Breadsall Hill Top Primary School",2018,1017092,202910.96877241996,0,151656,12778.466453674122,2369.1549295774635,114400,0,5936,0,1507142.5901556714,-8488.1725677780196,null,1498654.4175878933,0,1498654.4175878933,0,1498654.4175878933,6850.35,null,null,null,null,null,0,1505504.7675878934,356,4216.872444257504,0,0,null,8312018,null,null,1434216.3494561713,1498654.4175878933,64438.068131722044,4.4999999999999998E-2,-4242.4631827372532,-8488.1725677780196,-4245.7093850407664]
["Brookfield Primary School",2512,597113,24522.370693583664,0,61402.758620689601,19257.027777777752,0,114400,0,3919,0,820614.157092051,0,null,820614.157092051,0,820614.157092051,0,820614.157092051,1373.55,null,null,null,null,null,0,821987.70709205105,209,3907.632330583976,0,0,null,8312512,null,null,796417.30045329058,820614.157092051,24196.856638760422,0.03,-2005.7257932405107,0,2005.7257932405107]
["Carlyle Infant School",2456,494261,43990.784883720858,0,53598.54545454547,18019.557522123923,0,114400,0,2807,0,727076.88786039012,-4872.8091443628828,null,722204.0787160272,0,722204.0787160272,0,722204.0787160272,2200,null,null,null,null,null,0,724404.0787160272,173,4186.5311437016771,0,0,null,8312456,null,null,685662.65178747533,722204.0787160272,36541.426928551868,5.2999999999999999E-2,0,-4872.8091443628828,-4872.8091443628828]
["Cavendish Close Infant School",2449,742820,102617.50000000003,0,106500.00000000013,9000.5882352941208,0,114400,0,26576,0,1101914.0882352942,-5773.2370187278366,null,1096140.8512165663,0,1096140.8512165663,-18043.48,1078097.3712165663,3573.55,null,null,null,null,null,0,1081670.9212165663,260,4135.9157239819006,0,0,null,8312449,null,null,977904.15011722199,1096140.8512165663,118236.7010993443,0.121,-16931.589159178868,-5773.2370187278366,11158.352140451032]
["Cavendish Close Junior School",2019,851386,128297.22910216721,0,124565.01706484648,3220.8080808080808,0,114400,0,5540,0,1227409.0542478217,-2893.3822764017395,null,1224515.6719714198,0,1224515.6719714198,0,1224515.6719714198,0,null,null,null,null,null,0,1224515.6719714198,298,4100.2317256638307,0,0,null,8312019,null,null,1211660.6244513614,1224515.6719714198,12855.047520058462,1.0999999999999999E-2,-4036.3251237448671,-2893.3822764017395,1142.9428473431276]
["Chaddesden Park Junior School",2467,957095,160716.11747851002,0,108151.306620209,4296.489726027392,4287.5000000000027,114400,0,3041,0,1351987.4138247464,-510.00898962216212,null,1351477.4048351243,0,1351477.4048351243,0,1351477.4048351243,6850.35,null,null,null,null,null,0,1358327.7548351244,335,4026.7057129096906,0,0,null,8312467,null,null,1271124.9853322192,1351477.4048351243,80352.419502905104,6.3E-2,-8464.5187707897767,-510.00898962216212,7954.5097811676142]
["Chellaston Infant School",2455,1031377,92836.292134831543,0,88846.953781512639,18431.970954356842,0,114400,0,5108,0,1351000.2168707012,0,null,1351000.2168707012,7857.7831292988267,1358858,0,1358858,4400,null,null,null,null,null,0,1363258,361,3728.2332877304743,7857.7831292988267,7857.7831292990595,null,8312455,null,null,1258422.6136936417,1358858,100435.38630635827,0.08,-3131.5073080596753,0,3131.5073080596753]
["Chellaston Junior School",5203,1448499,131669.44787549396,0,169636.78644763882,8560.0000000000127,0,114400,0,6626,0,1879391.2343231328,0,null,1879391.2343231328,28484.765676867217,1907876,0,1907876,0,null,null,null,null,null,0,1907876,507,3693.8170302231415,28484.765676867217,28484.765676867217,null,8315203,null,null,1718416.0058002686,1907876,189459.99419973139,0.11,-6084.236734355608,0,6084.236734355608]
["Cherry Tree Hill Primary School",2451,1691344,225240.04575672277,0,180314.792899408,11005.71428571427,0,114400,0,7697,0,2230001.5529418448,-467.96756300815815,null,2229533.5853788368,0,2229533.5853788368,0,2229533.5853788368,7676.8,null,null,null,null,null,0,2237210.3853788367,592,3753.8928259152785,0,0,null,8312451,null,null,1970145.0788485284,2229533.5853788368,259388.5065303084,0.13200000000000001,-17752.774304192841,-467.96756300815815,17284.806741184682]
["Cottons Farm Primary School",2023,314270,103323.93416082028,0,54181.875,18263.793103448283,5599.9999999999827,114400,0,4891,26080,{"$f":"SUM(C27:L27)","v":641010.60226426856},0,null,641010.60226426856,{"$f":"AE27","v":0},{"$f":"P27+Q27","v":641010.60226426856},0,{"$f":"R27+S27","v":641010.60226426856},3014.8500000000004,null,null,null,null,null,0,{"$f":"SUM(T27:AA27)","v":644025.45226426853},110,5782.9054751297144,0,0,null,8312023,null,null,591571.65559998178,641010.60226426856,49438.946664286777,8.4000000000000005E-2,0,0,0]
["Dale Community Primary School",2409,1542780,340951.63636363641,0,270323.50230414758,128042.5389755011,0,114400,0,37619,0,2434116.6776432851,-9754.5657537857078,null,2424362.1118894992,0,2424362.1118894992,-37474.92,2386887.1918894993,10412.299999999999,null,null,null,null,null,0,2397299.4918894991,540,4437.9586623023797,0,0,null,8312409,null,null,2235012.7208252163,2424362.1118894992,189349.39106428297,8.5000000000000006E-2,-6414.9252174105413,-9754.5657537857078,-3339.6405363751664]
["Derby St Chad's CE (VC) Nursery and Infant School",3158,305699,84509.999999999971,0,56977.5,52951.625000000007,0,114400,0,2048,0,616586.125,-7508.2156060249808,null,609077.90939397505,0,609077.90939397505,0,609077.90939397505,1920.65,null,null,null,null,null,0,610998.55939397507,107,5743.3469626168226,0,0,null,8313158,null,null,600432.47666417889,609077.90939397505,8645.4327297961572,1.4E-2,0,-7508.2156060249808,-7508.2156060249808]
["Derwent Community School",2016,619969,209792.1898148148,0,95629.655172413841,15520.721925133745,4357.5000000000055,114400,0,5772,0,1065441.0669123624,-1147.4133507541844,null,1064293.6535616082,0,1064293.6535616082,0,1064293.6535616082,1100,null,null,null,null,null,0,1065393.6535616082,217,4883.2675894578906,0,0,null,8312016,null,null,1074580.7155002968,1064293.6535616082,-10287.061938688625,-0.01,0,-1147.4133507541844,-1147.4133507541844]
["Firs Estate Primary School",2013,1048519,306098.66840731062,0,243362.54716981124,105860.70783132529,38482.499999999876,114400,0,2447,0,1859170.4234084471,0,null,1859170.4234084471,0,1859170.4234084471,0,1859170.4234084471,9038.75,null,null,null,null,null,0,1868209.1734084471,367,5059.1918893963139,0,0,null,8312013,null,null,1708703.5503377018,1859170.4234084471,150466.87307074526,8.7999999999999995E-2,-2133.5957859821383,0,2133.5957859821383]
["Gayton Community Junior School",2457,1045662,91013.170731707374,0,153520.64245810057,22470.000000000055,0,114400,0,21098,0,1448163.813189808,-209.38767438565733,null,1447954.4255154224,0,1447954.4255154224,-25399.667999999998,1422554.7575154223,0,null,null,null,null,null,0,1422554.7575154223,366,3899.0869212836287,0,0,null,8312457,null,null,1342002.0006901948,1447954.4255154224,105952.42482522759,7.9000000000000001E-2,0,-209.38767438565733,-209.38767438565733]
["Grampian Primary Academy",2010,577114,163754.71014492755,0,57969.161676646625,12566.279069767457,0,114400,0,4326,0,930130.15089134162,0,null,930130.15089134162,0,930130.15089134162,0,930130.15089134162,1100,null,null,null,null,null,0,931230.15089134162,202,4583.1888657987211,0,0,null,8312010,null,null,912339.85519698088,930130.15089134162,17790.295694360742,1.9E-2,15334.956196529092,0,-15334.956196529092]
["Griffe Field Primary School",2002,1248509,26669.782910431575,0,109887.29166666661,27286.41909814324,0,114400,0,10175,0,1536927.4936752412,0,null,1536927.4936752412,111997.50632475875,1648925,0,1648925,2200,null,null,null,null,null,0,1651125,437,3493.7128001721767,111997.50632475875,111997.50632475852,null,8312002,null,null,1405800,1648925,243125,0.17299999999999999,0,0,0]
["Hackwood Primary School",2024,257368.56,19183.655303030326,0,17766.435185185168,9638.9166666666679,0,114400,0,3401.0342499999988,0,421758.60140488221,0,null,421758.60140488221,0,421758.60140488221,0,421758.60140488221,3014.8500000000004,null,null,null,null,null,0,424773.45140488219,90.08,4644.2891558046422,0,0,null,8312024,null,null,117778.86100957681,421758.60140488221,303979.74039530539,2.581,0,0,0]
["Hardwick Primary School",3544,1531352,422329.53531598503,0,301955.667506297,142474.44210526318,0,114400,0,13502,148354,2674367.644927545,-8466.9630392430172,null,2665900.6818883019,0,2665900.6818883019,0,2665900.6818883019,2200,null,null,null,null,null,0,2668100.6818883019,536,4964.3015763573603,0,0,null,8313544,null,null,2429907.6139011201,2665900.6818883019,235993.06798718171,9.7000000000000003E-2,0,-8466.9630392430172,-8466.9630392430172]
["Homefields Primary School",2006,919954,10653.5,0,75094.160583941601,11527.360594795533,0,114400,0,7060,0,1138689.0211787373,0,null,1138689.0211787373,75870.978821262717,1214560,0,1214560,6303.25,null,null,null,null,null,0,1220863.25,322,3514.3758421699918,75870.978821262717,75870.978821262717,null,8312006,null,null,1074663.8588697712,1214560,139896.14113022876,0.13,-2951.368841864818,0,2951.368841864818]
["Lakeside Community Primary School",2022,1757055,423841.13685139403,0,281444.70297029719,30419.292452830174,0,114400,0,10694,159772,2777626.1322745215,-2482.4832789336965,null,2775143.6489955876,0,2775143.6489955876,0,2775143.6489955876,4667.75,null,null,null,null,null,0,2779811.3989955876,615,4499.0766378447506,0,0,null,8312022,null,null,2454773.6631872049,2775143.6489955876,320369.98580838274,0.13100000000000001,0,-2482.4832789336965,-2482.4832789336965]
["Lawn Primary School",2522,1242795,62073.117782909918,0,102808.9726027397,16049.999999999996,2537.5000000000114,114400,0,5032,0,1545696.5903856496,0,null,1545696.5903856496,90585.409614350414,1636282,0,1636282,2747.1,null,null,null,null,null,0,1639029.1,435,3541.7576790474704,90585.409614350414,90585.409614350414,null,8312522,null,null,1447526.8492961552,1636282,188755.15070384485,0.13,0,0,0]
["Markeaton Primary School",2436,1202797,141552.22772277234,0,108924.83050847476,11261.75,0,114400,0,26797,0,1605732.8082312471,0,null,1605732.8082312471,0,1605732.8082312471,-29216.557999999997,1576516.2502312472,11232.95,null,null,null,null,null,0,1587749.2002312471,421,3750.4413497179266,0,0,null,8312436,null,null,1423455.3590151423,1605732.8082312471,182277.44921610481,0.128,-3500.1579194928981,0,3500.1579194928981]
["Meadow Farm Community Primary School",2452,454263,76775.000000000015,0,58520.183823529471,8446.1702127659591,4777.4999999999955,114400,0,20785,0,737966.85403629544,-1402.6311130315023,null,736564.22292326391,0,736564.22292326391,-11034.281999999999,725529.9409232639,4382.6000000000004,null,null,null,null,null,0,729912.54092326388,159,4510.5776983414808,0,0,null,8312452,null,null,729792.88748902886,736564.22292326391,6771.3354342350503,8.9999999999999993E-3,-9538.1689490400713,-1402.6311130315023,8135.5378360085688]
["Mickleover Primary School",2627,1197083,51503.923444976099,0,115361.88920454534,21854.526462395552,0,114400,0,18084,0,1518287.339111917,0,null,1518287.339111917,71046.660888083046,1589334,-29077.761999999999,1560256.2379999999,2200,null,null,null,null,null,0,1562456.2379999999,419,3580.4375635129281,71046.660888083046,71046.660888083046,null,8312627,null,null,1393307.539849682,1589334,196026.46015031799,0.14099999999999999,-5825.5363337003064,0,5825.5363337003064]
["Landau Forte Academy Moorhead",2009,679966,182903.54853043871,0,96371.406249999913,16688.883495145692,5880.0000000000109,114400,0,4098,0,1100307.8382755844,-3791.4105672960113,null,1096516.4277082884,0,1096516.4277082884,0,1096516.4277082884,9859.4000000000015,null,null,null,null,null,0,1106375.8277082883,238,4605.9236902335479,0,0,null,8312009,null,null,1084056.2391220634,1096516.4277082884,12460.188586225035,1.0999999999999999E-2,4693.4838368351338,-3791.4105672960113,-8484.8944041311443]
["Oakwood Infant and Nursery School",2473,765676,159320.00000000006,0,80627.118644067872,8055.0561797752853,0,114400,0,23644,0,1151722.1748238432,0,null,1151722.1748238432,0,1151722.1748238432,-18598.664000000001,1133123.5108238431,3300,null,null,null,null,null,0,1136423.5108238431,268,4209.2469209844894,0,0,null,8312473,null,null,1066303.9500769267,1151722.1748238432,85418.224746916443,0.08,0,0,0]
["Oakwood Junior School",2471,997093,231074.35364347466,0,170537.82352941189,5884.9999999999991,0,114400,0,23644,0,1542634.1771728864,-5903.580416857345,null,1536730.5967560292,0,1536730.5967560292,-24219.901999999998,1512510.6947560292,0,null,null,null,null,null,0,1512510.6947560292,349,4352.4073844495315,0,0,null,8312471,null,null,1377218.9784080118,1536730.5967560292,159511.61834801733,0.11600000000000001,0,-5903.580416857345,-5903.580416857345]
["Ashwood Spencer Academy (formerly Osmaston)",2021,1682773,590971.64115646272,0,261706.00000000015,64749.657534246726,14654.880952380976,114400,0,5035,0,2734290.1796430908,0,null,2734290.1796430908,0,2734290.1796430908,0,2734290.1796430908,6582.6,null,null,null,null,null,0,2740872.7796430909,589,4633.7099824161132,0,0,null,8312021,null,null,2631053.8339115051,2734290.1796430908,103236.34573158575,3.9E-2,111555.88854385773,0,-111555.88854385773]
["Parkview Primary School",2003,605684,17535.000000000004,0,49192.290502793287,5013.0386740331478,0,114400,0,31950,0,823774.3291768264,0,null,823774.3291768264,3175.6708231735975,826950,-14712.375999999998,812237.62399999995,10132.950000000001,null,null,null,null,null,0,822370.57399999991,212,3735.0204206454077,3175.6708231735975,3175.6708231735975,null,8312003,null,null,767814.24891241419,826950,59135.751087585813,7.6999999999999999E-2,-2552.2184902482181,0,2552.2184902482181]
["Pear Tree Community Junior School",2017,1017092,314602.96610169491,0,238841.49779735689,76505,15435.00000000006,114400,0,4108,0,1780984.4638990518,-2585.1006485235584,null,1778399.3632505282,0,1778399.3632505282,0,1778399.3632505282,0,null,null,null,null,null,0,1778399.3632505282,356,4991.226022188348,0,0,null,8312017,null,null,1591680.2303008821,1778399.3632505282,186719.1329496461,0.11700000000000001,11654.431023052894,-2585.1006485235584,-14239.531671576453]
["Pear Tree Infant School",2424,734249,206372.87109375012,0,113578.2653061225,106853.25714285712,4954.2773437500009,114400,0,15842,0,1296249.6708864798,0,null,1296249.6708864798,0,1296249.6708864798,-17835.286,1278414.3848864797,5488.4,null,null,null,null,null,0,1283902.7848864796,257,4982.1310151224898,0,0,null,8312424,null,null,1206378.7224792605,1296249.6708864798,89870.948407219257,7.3999999999999996E-2,25462.457370877964,0,-25462.457370877964]
["Portway Infant School",2439,662824,33599.999999999985,0,49736.883116883044,4964.7999999999993,0,114400,0,12249,0,877774.68311688304,0,null,877774.68311688304,4474.3168831169605,882249,-16100.335999999999,866148.66399999999,6582.6,null,null,null,null,null,0,872731.26399999997,232,3730.7141513658753,4474.3168831169605,4474.3168831169605,null,8312439,null,null,831156.6408405276,882249,51092.359159472398,6.0999999999999999E-2,-2276.9226598116747,0,2276.9226598116747]
["Portway Junior School",2440,1031377,56027.984093730607,0,80418.180515759406,534.99999999999909,0,114400,0,7164,0,1289922.16460949,0,null,1289922.16460949,70991.835390510038,1360914,0,1360914,0,null,null,null,null,null,0,1360914,361,3553.3467163697783,70991.835390510038,70991.835390510038,null,8312440,null,null,1208617.4518681136,1360914,152296.5481318864,0.126,-4078.7939109711865,0,4078.7939109711865]
["Ravensdale Infant and Nursery School",2462,711393,80538.084677419421,0,74188.660714285783,19250.722543352571,0,114400,0,19025,0,1018795.4679350577,0,null,1018795.4679350577,0,1018795.4679350577,-17280.101999999999,1001515.3659350578,7129.7000000000007,null,null,null,null,null,0,1008645.0659350577,249,4015.1424415062556,0,0,null,8312462,null,null,970931.19399032556,1018795.4679350577,47864.273944732151,4.9000000000000002E-2,0,0,0]
["Ravensdale Junior School",2463,985665,117527.64635124308,0,122474.99999999987,12305.000000000005,0,114400,0,4282,0,1356654.6463512429,0,null,1356654.6463512429,0,1356654.6463512429,0,1356654.6463512429,0,null,null,null,null,null,0,1356654.6463512429,345,3919.9207140615736,0,0,null,8312463,null,null,1272105.6363999269,1356654.6463512429,84549.009951316053,6.6000000000000003E-2,0,0,0]
["Redwood Primary School",2505,1711343,332704.32973115321,0,277787.88840262574,77764.500978473516,17634.439799331118,114400,0,40998,0,2572632.1589115839,-433.21370978396988,null,2572198.9452018002,0,2572198.9452018002,-41569.401999999995,2530629.5432018004,4120.6499999999996,null,null,null,null,null,0,2534750.1932018003,599,4226.4343220560668,0,0,null,8312505,null,null,2296452.3969356664,2572198.9452018002,275746.54826613376,0.12,-43.785373391138506,-433.21370978396988,-389.4283363928314]
["Reigate Park Primary School",2020,1011378,220037.84702549569,0,162889.33797909415,21451.94174757272,12914.999999999913,114400,0,5214,0,1548286.1267521626,-7850.0857640186341,null,1540436.040988144,0,1540436.040988144,0,1540436.040988144,6303.25,null,null,null,null,null,0,1546739.290988144,354,4358.9608100343576,0,0,null,8312020,null,null,1365199.03823527,1540436.040988144,175237.00275287405,0.128,-4703.245294658379,-7850.0857640186341,-3146.8404693602552]
["Ridgeway Infant School",2458,771390,84116.067415730402,0,76355.084745762768,68212.499999999971,0,114400,0,14531,0,1129004.6521614932,-675.21838540284671,null,1128329.4337760904,0,1128329.4337760904,-18737.46,1109591.9737760904,3300,null,null,null,null,null,0,1112891.9737760904,270,4127.6801931907157,0,0,null,8312458,null,null,1020222.5566827127,1128329.4337760904,108106.87709337764,0.106,-12431.671758206634,-675.21838540284671,11756.453372803788]
["Roe Farm Primary School",2001,1114230,256190.13513513503,0,175534.82142857162,9790.0293255131965,3149.9999999999927,114400,0,25488,0,1698782.9858892199,0,null,1698782.9858892199,0,1698782.9858892199,-27065.219999999998,1671717.7658892199,5209.05,null,null,null,null,null,0,1676926.81588922,390,4290.4999638185127,0,0,null,8312001,null,null,1640166.5178339474,1698782.9858892199,58616.468055272475,3.5999999999999997E-2,0,0,0]
["Rosehill Infant and Nursery School",2429,411408,82529.108743605379,0,57716.12903225801,66923.636363636382,0,114400,0,11825,0,744801.87413949973,0,null,744801.87413949973,0,744801.87413949973,-9993.3119999999999,734808.5621394997,6303.25,null,null,null,null,null,0,741111.8121394997,144,5090.1171815243033,0,0,null,8312429,null,null,720740.5233720094,744801.87413949973,24061.350767490338,3.3000000000000002E-2,22800.471189941978,0,-22800.471189941978]
["Shelton Infant School",2444,577114,95572.815533980582,0,59401.567164179178,20509.635036496325,0,114400,0,12558,0,879556.01773465611,0,null,879556.01773465611,0,879556.01773465611,-14018.395999999999,865537.62173465616,10138.75,null,null,null,null,null,0,875676.37173465616,202,4292.0693947260206,0,0,null,8312444,null,null,834412.83178669971,879556.01773465611,45143.185947956401,5.3999999999999999E-2,0,0,0]
["Shelton Junior School",5209,797103,161762.18631178699,0,108568.55769230757,11235.000000000004,3727.5000000000077,114400,0,4748,0,1201544.2440040945,0,null,1201544.2440040945,0,1201544.2440040945,-19362.041999999998,1182182.2020040946,0,null,null,null,null,null,0,1182182.2020040946,279,4289.5922724161092,0,0,null,8315209,null,null,1048949.4248538339,1201544.2440040945,152594.81915026065,0.14499999999999999,0,0,0]
["Silverhill Primary School",2469,1199940,39384.138755980872,0,97019.999999999898,8114.1666666666642,0,114400,0,21025,0,1479883.3054226476,0,null,1479883.3054226476,116141.69457735238,1596025,-29147.16,1566877.84,2200,null,null,null,null,null,0,1569077.84,420,3473.4721557682087,116141.69457735238,116141.69457735261,null,8312469,null,null,1376100,1596025,219925,0.16,0,0,0]
["Springfield Primary School",2466,911383,109201.73333333329,0,115381.69811320756,3778.560885608852,2502.4999999999964,114400,0,3414,0,1260061.4923321498,-1792.4219775773806,null,1258269.0703545725,0,1258269.0703545725,0,1258269.0703545725,5482.6,null,null,null,null,null,0,1263751.6703545726,319,3939.3338317622251,0,0,null,8312466,null,null,1089091.8915579654,1258269.0703545725,169177.17879660707,0.155,3386.1668961374089,-1792.4219775773806,-5178.5888737147898]
["St Alban's Catholic Primary School",3543,899955,98696.913183279627,0,97846.875000000116,21460.112359550483,0,114400,0,4162,0,1236520.9005428303,0,null,1236520.9005428303,0,1236520.9005428303,0,1236520.9005428303,5482.6,null,null,null,null,null,0,1242003.5005428304,315,3912.2504779137471,0,0,null,8313543,null,null,1112908.7122181698,1236520.9005428303,123612.18832466053,0.111,-631.99187690309998,0,631.99187690309998]
["St George's Catholic Voluntary Academy",3531,982808,122554.56828345371,0,101766.66666666676,18715.932203389777,0,114400,0,5278,0,1345523.1671535103,0,null,1345523.1671535103,0,1345523.1671535103,0,1345523.1671535103,5209.05,null,null,null,null,null,0,1350732.2171535103,344,3896.0615324229948,0,0,null,8313531,null,null,1225610.0773311914,1345523.1671535103,119913.08982231887,9.8000000000000004E-2,0,0,0]
["St James' Church of England Aided Infant School",3526,208561,48292.701149425287,0,23323.5,26273.363636363643,4042.5000000000182,114400,0,971,0,425864.06478578894,0,null,425864.06478578894,0,425864.06478578894,-5066.0540000000001,420798.01078578894,4382.6000000000004,null,null,null,null,null,0,425180.61078578891,73,5820.4529422710812,0,0,null,8313526,null,null,456732.37633159303,425864.06478578894,-30868.311545804085,-6.8000000000000005E-2,11049.699150426022,0,-11049.699150426022]
["St James' Church of England Aided Junior School",3535,834244,212672.00438242403,0,174926.25,47778.625429553198,4864.1580756013709,114400,0,3451,0,1392336.0378875786,-3213.6533326249119,null,1389122.3845549538,0,1389122.3845549538,-20264.216,1368858.1685549538,0,null,null,null,null,null,0,1368858.1685549538,292,4756.4556092040366,0,0,null,8313535,null,null,1282319.5610021318,1389122.3845549538,106802.823552822,8.3000000000000004E-2,0,-3213.6533326249119,-3213.6533326249119]
["St John Fisher Catholic Voluntary Academy",2008,657110,118939.06113537116,0,82966.935483871013,15381.25,0,114400,0,3933,0,992730.24661924224,0,null,992730.24661924224,0,992730.24661924224,0,992730.24661924224,1100,null,null,null,null,null,0,993830.24661924224,230,4299.1184635619229,0,0,null,8312008,null,null,907382.38029999984,992730.24661924224,85347.866319242399,9.4E-2,0,0,0]
["St Joseph's Catholic Primary School, Derby",3542,1117087,186264.18577162013,0,115145.05681818161,101498.04733727811,0,114400,0,6467,0,1640861.2899270798,-976.34760972290167,null,1639884.9423173568,0,1639884.9423173568,0,1639884.9423173568,4114.8500000000004,null,null,null,null,null,0,1643999.7923173569,391,4180.0365471280811,0,0,null,8313542,null,null,1457492.1808192222,1639884.9423173568,182392.76149813458,0.125,-1436.3157361093438,-976.34760972290167,459.96812638644212]
["St Mary's Catholic Primary School and Nursery",3528,905669,143803.3598964327,0,138170.38610038604,47040.948905109559,0,114400,0,9383,0,1358466.6949019283,-6439.5030134067565,null,{"$f":"SUM(M69:N69)","v":1352027.1918885217},{"$f":"AE69","v":0},{"$f":"P69+Q69","v":1352027.1918885217},0,{"$f":"R69+S69","v":1352027.1918885217},8218.1,null,null,null,null,null,0,1360245.2918885218,317,{"$f":"(M69-K69)/AC69","v":4255.7845265045053},{"$f":"IF(AD69<$AE$1,((AC69*$AE$1)-(M69-K69)),0)","v":0},0,null,8313528,null,null,1257418.5357321657,1352027.1918885217,94608.656156355981,7.4999999999999997E-2,-4553.5124047731679,-6439.5030134067565,-1885.9906086335886]
["St Peter's Church of England Aided Junior School",3534,708536,54895.668016194395,0,101842.8813559322,15577.813765182173,0,114400,0,3478,0,{"$f":"SUM(C70:L70)","v":998730.36313730874},-6864.4135587347973,null,991865.94957857393,0,991865.94957857393,-17210.703999999998,974655.2455785739,0,null,null,null,null,null,0,974655.2455785739,248,4013.1143674891482,0,0,null,8313534,null,null,901210.67728755251,{"$f":"R70","v":991865.94957857393},{"$f":"AL70-AK70","v":90655.272291021422},{"$f":"ROUND(AM70/AK70,3)","v":0.10100000000000001},-5911.1572899132234,{"$f":"N70","v":-6864.4135587347973},{"$f":"AP70-AO70","v":-953.25626882157394}]
["St Werburgh's Church of England VA Primary School",3532,891384,48894.904153354626,0,84916.000000000131,1854.6666666666649,0,114400,0,5182,0,1146631.5708200214,0,null,1146631.5708200214,28550.429179978557,1175182,0,1175182,7123.9000000000005,null,null,null,null,null,0,{"$f":"SUM(T71:AA71)","v":1182305.8999999999},312,3658.4922141667353,28550.429179978557,28550.429179978557,null,8313532,null,null,1054816.6076394713,1175182,120365.3923605287,0.114,-7753.9180715801313,0,7753.9180715801313]
["Village Primary School",3546,1765626,456621.92307692301,0,250077.1189979121,99564.715909091028,0,114400,0,15932,0,2702221.7579839258,-3336.6897161006436,null,2698885.0682678251,0,2698885.0682678251,0,2698885.0682678251,3300,null,null,null,null,null,0,2702185.0682678251,618,4346.7471812037629,0,0,null,8313546,null,null,2472426.4169447781,2698885.0682678251,226458.651323047,9.1999999999999998E-2,0,-3336.6897161006436,-3336.6897161006436]
["Walter Evans Church of England Aided Primary School",3530,1128515,19724.521369963681,0,67768.313069908749,5031.5476190476174,0,114400,0,5407,0,1340846.3820589199,0,null,1340846.3820589199,145810.61794108013,1486657,0,1486657,2473.5500000000002,null,null,null,null,null,0,1489130.55,395,3380.8591950858731,145810.61794108013,145810.61794107989,null,8313530,null,null,1224300,1486657,262357,0.214,-1067.2174736898294,0,1067.2174736898294]
["Wren Park Primary School",2459,1111373,35896.826923076929,0,90664.194528875538,37895.567164179105,0,114400,0,20425,0,1410654.5886161318,0,null,1410654.5886161318,68520.411383868195,1479175,-26995.822,1452179.1780000001,3841.3,null,null,null,null,null,0,1456020.4780000001,389,3573.8549835890276,68520.411383868195,68520.411383868428,null,8312459,null,null,1317549.8907524708,1479175,161625.10924752918,0.123,0,0,0]
["Wyndham Primary Academy",2007,1237081,313433.82882882899,0,124735.94262295104,34686.310160427893,0,114400,0,4365.6499999999996,0,{"$f":"SUM(C75:L75)","v":1828702.7316122076},6540.8508911230947,null,1835243.5825033307,{"$f":"AE75","v":0},{"$f":"P75+Q75","v":1835243.5825033307},0,{"$f":"R75+S75","v":1835243.5825033307},2473.5500000000002,null,null,null,null,null,0,{"$f":"SUM(T75:AA75)","v":1837717.1325033307},433,4213.2496111136434,0,0,null,8312007,null,null,1869365.6226513833,1835243.5825033307,-34122.04014805262,-1.7999999999999999E-2,87663.500500407303,6540.8508911230947,-81122.649609284214]
["Zaytouna",4000,837101,157505.13678641862,0,108672.38805970158,60857.823529411755,0,114400,0,13610,0,1292146.3483755321,0,null,1292146.3483755321,0,1292146.3483755321,0,1292146.3483755321,8218.1,null,null,null,null,null,0,{"$f":"SUM(T76:AA76)","v":1300364.4483755322},293,4363.6052845581298,0,0,null,8314000,null,null,1172470.850231841,1292146.3483755321,119675.4981436911,0.10199999999999999,38164.034841221524,0,-38164.034841221524]
[]
["Total Primary","Total Primary",{"$f":"SUM(C5:C77)","v":66911178.560000002},11495562.452714805,0,8650528.5557323731,2260952.1696683159,189589.603408333,8236800,0,794147.87125000008,334206,98872965.212773845,-91605.749119148648,null,98781359.463654697,858657.31256548781,99640016.776220188,-574129.65399999998,99065887.122220144,293902.21250000002,0,0,0,0,0,0,99359789.334720165,23420.080000000002,null,{"$f":"SUM(AE5:AE77)","v":858657.31256548781},null,null,null,null,null,{"$f":"SUM(AK5:AK77)","v":91695970.075075656},{"$f":"SUM(AL5:AL77)","v":99640016.776220188},{"$f":"SUM(AM5:AM77)","v":7944046.701144509},{"$f":"ROUND(AM78/AK78,3)","v":8.6999999999999994E-2},{"$f":"SUM(AO5:AO77)","v":360314.50923554227},{"$f":"SUM(AP5:AP77)","v":-91605.749119148648},{"$f":"SUM(AQ5:AQ77)","v":-451920.25835469097}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Chellaston Academy",5402,6099971.6800599992,267957.83035907173,0,345736.44613269437,5843.5955056179691,0,114400,0,43803,0,{"$f":"SUM(C80:L80)","v":6877712.5520573827},0,null,{"$f":"SUM(M80:N80)","v":6877712.5520573827},{"$f":"AE80","v":389423.79794261791},{"$f":"P80+Q80","v":7267136.3500000006},0,{"$f":"R80+S80","v":7267136.3500000006},null,null,null,null,null,null,null,{"$f":"SUM(T80:AA80)","v":7267136.3500000006},1444.6666700000001,{"$f":"(M80-K80)/AC80","v":4730.4403804494104},{"$f":"IF(AD80<$AE$2,((AC80*$AE$2)-(M80-K80)),0)","v":389423.79794261791},389423.29466928262,{"$f":"AF80-AE80","v":-0.50327333528548479},8315402,null,null,6432780.5637456831,{"$f":"R80","v":7267136.3500000006},{"$f":"AL80-AK80","v":834355.7862543175},{"$f":"ROUND(AM80/AK80,3)","v":0.13},0,{"$f":"N80","v":0},{"$f":"AP80-AO80","v":0}]
["da Vinci Community College",4007,2708573,679194.19298245595,0,318896.80045699043,38880,0,114400,0,22936,24267,3907146.9934394462,0,null,3907146.9934394462,0,3907146.9934394462,0,3907146.9934394462,null,null,null,null,null,null,null,3907146.9934394462,641,6059.611534226905,{"$f":"IF(AD81<$AE$2,((AC81*$AE$2)-(M81-K81)),0)","v":0},0,null,8314007,null,null,3382881.7510587876,3907146.9934394462,524265.24238065863,0.155,-4752.8436284248328,0,4752.8436284248328]
["Derby Cathedral School",4004,1865021.6666800599,360866.48379139119,0,132655.11461807208,1867.0391061452551,0,114400,0,14329.03,0,{"$f":"SUM(C82:L82)","v":2489139.3341956683},0,null,2489139.3341956683,0,2489139.3341956683,0,2489139.3341956683,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(SUM(T82:AA82)),0,SUM(T82:AA82))","v":2489139.3341956683},464.16666666999998,5331.727764835683,{"$f":"IF(AD82<$AE$2,((AC82*$AE$2)-(M82-K82)),0)","v":0},0,{"$f":"AF82-AE82","v":0},8314004,null,null,1507391.8901597776,2489139.3341956683,981747.44403589074,0.65100000000000002,95020.362372015836,0,-95020.362372015836]
["Derby Moor Community Sports College",4178,5785346.5,1001828.5697676765,0,558479.49470561021,49898.734177215127,0,114400,0,31693,0,7541646.2986505013,0,null,7541646.2986505013,0,7541646.2986505013,0,7541646.2986505013,null,null,null,null,null,null,null,7541646.2986505013,1368.75,5486.723871160184,{"$f":"IF(AD83<$AE$2,((AC83*$AE$2)-(M83-K83)),0)","v":0},0,null,8314178,null,null,6877297.9588500047,7541646.2986505013,664348.33980049659,9.7000000000000003E-2,-4825.9453006173871,0,4825.9453006173871]
["Lees Brook Community Sports College",4006,4479321,554868.13559322082,0,421158.17524630181,10089.527410207938,0,114400,0,27312,0,5607148.8382497309,0,null,5607148.8382497309,0,5607148.8382497309,0,5607148.8382497309,null,null,null,null,null,null,null,5607148.8382497309,1059,5268.967741501162,0,0,null,8314006,null,null,5366773.9856432993,5607148.8382497309,240374.85260643158,4.4999999999999998E-2,-40314.253429770266,0,40314.253429770266]
["Littleover Community School",4182,6232151,278694.99999999988,0,409402.94014119572,41816.816326530643,0,114400,0,145580,0,7222045.7564677261,0,null,7222045.7564677261,283534.24353227392,7505580,-85696.896000000008,7419883.1040000003,null,null,null,null,null,null,null,7419883.1040000003,1472,4807.3816280351402,283534.24353227392,283534.24353227392,null,8314182,null,null,6886130.8889093399,7505580,619449.1110906601,0.09,0,0,0]
["Merrill College",4001,3549530,1081949.8925624776,0,493143.7258263508,105368.51063829786,45053.158522049976,114400,0,38567,371989,5800001.2875491763,0,null,5800001.2875491763,0,5800001.2875491763,0,5800001.2875491763,null,null,null,null,null,null,null,5800001.2875491763,848,6794.1442070155381,0,0,null,8314001,null,null,5099407.8138459967,5800001.2875491763,700593.47370317951,0.13700000000000001,0,0,0]
["Murray Park School",5406,4289939.88,702483.00601390854,0,485585.18296952924,61522.661207778889,4956.1866125760571,114400,0,25560,0,5684446.9168037931,0,null,5684446.9168037931,0,5684446.9168037931,-59270.581440000009,5625176.3353637932,null,null,null,null,null,null,null,5625176.3353637932,1018.08,5558.3912038383951,0,0,null,8315406,null,null,4784815.5748625826,5684446.9168037931,899631.34194121044,0.188,-29362.694222927363,0,29362.694222927363]
["Noel Baker Community School and Language College",4005,4214351,846964.05243790266,0,380922.53189709462,8657.5075987841956,0,114400,0,28085,419920,6013300.0919337813,0,null,6013300.0919337813,0,6013300.0919337813,0,6013300.0919337813,null,null,null,null,null,null,null,6013300.0919337813,989,6051.7847238966442,0,0,null,8314005,null,null,6246429.7457835376,6013300.0919337813,-233129.65384975635,-3.6999999999999998E-2,-33915.754251156635,0,33915.754251156635]
["Saint Benedict Catholic Voluntary Academy",4607,5049444,919034.59183673421,0,443963.82517371449,37471.383067896044,0,114400,0,28601,0,6592914.8000783436,0,null,6592914.8000783436,0,6592914.8000783436,0,6592914.8000783436,null,null,null,null,null,null,null,6592914.8000783436,1194,5497.750251321896,0,0,null,8314607,null,null,6261421.7480146587,6592914.8000783436,331493.05206368491,5.2999999999999999E-2,-11850.583569633947,0,11850.583569633947]
["City of Derby Academy",4008,3971640,848634.53342674929,0,540634.60285182111,171360.00000000009,16101.442307692296,114400,0,32653,0,5695423.5785862627,0,null,5695423.5785862627,0,5695423.5785862627,0,5695423.5785862627,null,null,null,null,null,null,null,5695423.5785862627,939,6030.6395938085861,0,0,null,8314008,null,null,5306065.9447931182,5695423.5785862627,389357.63379314449,7.2999999999999995E-2,-11677.027828182599,0,11677.027828182599]
["West Park School",5412,5831986.4399999995,543344.59489160054,0,416615.12467060785,8806.0722181282326,0,114400,0,27570,0,6942722.2317803362,0,null,6942722.2317803362,264,6942986.2317803362,0,6942986.2317803362,null,null,null,null,null,null,null,6942986.2317803362,1383.08,4999.8208576368224,264,264.04155299626291,{"$f":"AF91-AE91","v":4.1552996262907982E-2},8315412,null,null,6402396.0648162747,6942986.2317803362,540590.16696406156,8.4000000000000005E-2,0,0,0]
["Allestree Woodlands School",5414,4730718,437285.12033042207,0,316951.563955936,11519.999999999998,0,114400,0,31693,0,5642567.6842863578,0,null,5642567.6842863578,0,5642567.6842863578,0,5642567.6842863578,null,null,null,null,null,null,null,5642567.6842863578,1119,5014.1864917661824,0,0,null,8315414,null,null,5315330.9628453292,5642567.6842863578,327236.72144102864,6.2E-2,-14332.106654677613,0,14332.106654677613]
["Derby Manufacturing UTC",4003,282782,36488.333333333358,0,27536.551724137906,0,0,114400,0,27055,0,488261.88505747129,0,null,488261.88505747129,0,488261.88505747129,0,488261.88505747129,null,null,null,null,null,null,null,488261.88505747129,62,7438.8207267334083,0,0,null,8314003,null,null,1033163.928548603,488261.88505747129,-544902.04349113163,-0.52700000000000002,-3372.4423364812128,0,3372.4423364812128]
["Landau Forte College (Fox Street)",6905,3693637,626329.29078014218,0,248404.63756210561,5773.2110091743089,0,114400,0,47668,0,{"$f":"SUM(C94:L94)","v":4736212.139351422},0,null,4736212.139351422,0,4736212.139351422,0,4736212.139351422,null,null,null,null,null,null,null,{"$f":"SUM(T94:AA94)","v":4736212.139351422},874,5364.4669786629538,0,0,null,8316905,null,null,4363836.6613157121,4736212.139351422,372375.47803570982,8.5000000000000006E-2,-9498.6638070055233,0,9498.6638070055233]
[]
["Total Secondary","Total Secondary",{"$f":"SUM(C80:C95)","v":62784413.16674006},9185923.6281070877,0,5540086.7179321619,558875.05826577661,66110.787442318324,1716000,0,573105.03,816176,81240690.388487399,0,null,81240690.388487399,{"$f":"SUM(Q80:Q95)","v":673222.04147489183},{"$f":"SUM(R80:R95)","v":81913912.429962292},-144967.47744000002,81768944.952522278,0,0,0,0,0,0,0,81768944.952522278,14875.743336670001,null,673222.04147489183,null,null,null,null,null,{"$f":"SUM(AK80:AK95)","v":75266125.483192712},{"$f":"SUM(AL80:AL95)","v":81913912.429962292},{"$f":"SUM(AM80:AM95)","v":6647786.9467695868},{"$f":"ROUND(AM96/AK96,3)","v":8.7999999999999995E-2},{"$f":"SUM(AO80:AO95)","v":-68881.95265686154},{"$f":"SUM(AP80:AP95)","v":0},{"$f":"SUM(AQ80:AQ95)","v":68881.95265686154}]
[]
["The Bemrose School",4177,4059846,1052030.807315927,0,666069.56919736706,214811.12446488047,49770.000000000015,114400,0,22674,0,{"$f":"SUM(C98:L98)","v":6179601.5009781746},0,null,{"$f":"SUM(M98:N98)","v":6179601.5009781746},{"$f":"AE98","v":0},{"$f":"P98+Q98","v":6179601.5009781746},-65203.876000000004,{"$f":"R98+S98","v":6114397.6249781745},6029.7000000000007,null,null,null,null,null,null,{"$f":"IF(ISERROR(SUM(T98:AA98)),0,SUM(T98:AA98))","v":6120427.3249781746},1062,{"$f":"(M98-K98)/AC98","v":5797.483522578319},{"$f":"IF(AD98<$AE$3,((AC98*$AE$3)-(M98-K98)),0)","v":0},0,null,8314177,null,null,5998194.9731980544,{"$f":"R98","v":6179601.5009781746},{"$f":"AL98-AK98","v":181406.52778012026},{"$f":"ROUND(AM98/AK98,3)","v":0.03},15993.902589244768,{"$f":"N98","v":0},{"$f":"AP98-AO98","v":-15993.902589244768}]
[]
["Total All Through School","Total All Through",{"$f":"C98","v":4059846},{"$f":"D98","v":1052030.807315927},0,666069.56919736706,214811.12446488047,49770.000000000015,114400,0,22674,0,6179601.5009781746,0,null,6179601.5009781746,{"$f":"Q98","v":0},6179601.5009781746,-65203.876000000004,6114397.6249781745,6029.7000000000007,0,0,0,0,0,0,6120427.3249781746,1062,null,0,null,null,null,null,null,{"$f":"AK98","v":5998194.9731980544},{"$f":"AL98","v":6179601.5009781746},{"$f":"AM98","v":181406.52778012026},null,{"$f":"AO98","v":15993.902589244768},{"$f":"AP98","v":0},{"$f":"AQ98","v":-15993.902589244768}]
[]
[null,"ALL School Block",{"$f":"SUM(C96+C78+C100)","v":133755437.72674006},21733516.888137821,0,14856684.842861902,3034638.352398973,305470.39085065131,10067200,0,1389926.9012500001,1150382,186293257.10223943,-91605.749119148648,null,{"$f":"P78+P96+P100","v":186201651.35312027},{"$f":"Q78+Q96+Q100","v":1531879.3540403796},{"$f":"R78+R96+R100","v":187733530.70716065},-784301.00744000007,186949229.69972062,299931.91250000003,0,0,0,0,0,0,187249161.61222062,39357.823336670001,null,1531879.3540403796,null,null,null,null,null,{"$f":"AK100+AK96+AK78","v":172960290.53146642},{"$f":"AL100+AL96+AL78","v":187733530.70716065},{"$f":"AM100+AM96+AM78","v":14773240.175694216},{"$f":"AM102/AK102","v":8.5414057355590184E-2},{"$f":"AO100+AO96+AO78","v":307426.45916792552},{"$f":"AP100+AP96+AP78","v":-91605.749119148648},{"$f":"AQ100+AQ96+AQ78","v":-399032.20828707423}]
[]
[null,"APT Check",133755437.58333334,21733516.888137825,0,null,null,null,null,null,null,null,null,null,null,null,"APT",187733530.10203356,-784301.20150000008,null,null,null,null,null,null,null,null,188532373.14203355,"APT",null,1531878.8923200411]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S102","v":-784301.00744000007},"de-delegation",null,{"$f":"AE102-AE104","v":0.46172033855691552}]
[null,"Diff",{"$f":"C104-C102","v":-0.14340671896934509},{"$f":"D104-D102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R102-R104","v":0.60512709617614746},{"$f":"S102-S104","v":0.19406000000890344},null,null,null,null,null,null,null,null,-500000,"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,{"$f":"AB102-SUM(AB104:AB106)","v":1089.477627068758},"balance - add to growth??"]
[]
["Summary Totals 2020-21","Primary",{"$f":"C78","v":66911178.560000002},11495562.452714805,0,8650528.5557323731,2260952.1696683159,189589.603408333,8236800,0,794147.87125000008,334206,98872965.212773845,-91605.749119148648,null,98781359.463654697,{"$f":"Q78","v":858657.31256548781},{"$f":"R78","v":99640016.776220188},-574129.65399999998,99065887.122220144,293902.21250000002,0,0,0,0,0,0,99359789.334720165,null,null,null,null,null,null,null,null,{"$f":"AK78","v":91695970.075075656},null,null,null,{"$f":"AO78","v":360314.50923554227}]
[null,"Secondary",{"$f":"C96","v":62784413.16674006},9185923.6281070877,0,5540086.7179321619,558875.05826577661,66110.787442318324,1716000,0,573105.03,816176,81240690.388487399,0,null,81240690.388487399,{"$f":"Q96","v":673222.04147489183},{"$f":"R96","v":81913912.429962292},-144967.47744000002,81768944.952522278,0,0,0,0,0,0,0,81768944.952522278,null,null,null,null,null,null,null,null,{"$f":"AK96","v":75266125.483192712},null,null,null,{"$f":"AO96","v":-68881.95265686154}]
[null,"All Through",{"$f":"C100","v":4059846},1052030.807315927,0,666069.56919736706,214811.12446488047,49770.000000000015,114400,0,22674,0,6179601.5009781746,0,null,6179601.5009781746,{"$f":"Q100","v":0},{"$f":"R100","v":6179601.5009781746},-65203.876000000004,6114397.6249781745,6029.7000000000007,0,0,0,0,0,0,6120427.3249781746,null,null,null,null,null,null,null,null,{"$f":"AK100","v":5998194.9731980544},null,null,null,{"$f":"AO100","v":15993.902589244768}]
[null,"ALL School Block",{"$f":"SUM(C109:C111)","v":133755437.72674006},{"$f":"SUM(D109:D111)","v":21733516.888137821},0,14856684.842861902,3034638.352398973,305470.39085065131,10067200,0,1389926.9012500001,1150382,186293257.10223943,-91605.749119148648,null,186201651.35312027,{"$f":"SUM(Q109:Q111)","v":1531879.3540403796},{"$f":"SUM(R109:R111)","v":187733530.70716065},-784301.00744000007,186949229.69972062,299931.91250000003,0,0,0,0,0,0,187249161.61222062,null,null,null,null,null,null,null,null,{"$f":"SUM(AK109:AK111)","v":172960290.53146642},null,null,null,{"$f":"SUM(AO109:AO111)","v":307426.45916792552}]
[]
["Final APT 2019-20","Primary",64104676.057848781,10856404.298988735,0,4706986.5952873714,2161166.7548158891,276818.96888321143,7873799.846994536,0,982450.12,324471,91286773.642818511,360314.50923554244,null,91647088.152054086,0,48881.923021572176,-957447.99899999984,90738522.076075628,586879.80000000005,0,0,0,0,null,null,{"$f":"SUM(T114:AA114)","v":91325401.876075625},null,null,null,null,null,null,null,null,86297432.495992512,null,null,null,174374.01894925314]
[null,"Secondary",58255305.386634454,8370415.448752855,0,4985297.2246056637,579001.26585659012,98290.080000000467,1650000,0,592064.03,804634,75335007.435849562,-68881.95265686154,null,75266125.483192712,0,0,-140761.18599999999,75125364.297192708,0,611662,0,0,0,null,null,{"$f":"SUM(T115:AA115)","v":75737026.297192708},null,null,null,null,null,null,null,null,65898450.614636809,null,null,null,45461.883070203941]
[null,"All Through",3873828.5580749996,985162.45701523707,0,615257.25800420658,206310.28551436815,169167.51199999952,110000,0,22475,0,5982201.0706088096,15993.902589244768,null,5998194.9731980544,0,0,-65843.487999999998,5932351.4851980545,0,549000,0,0,0,null,null,{"$f":"SUM(T116:AA116)","v":6481351.4851980545},null,null,null,null,null,null,null,null,5780827.7638293291,null,null,null,223804.44430701435]
[null,"ALL School Block",{"$f":"SUM(C114:C116)","v":126233810.00255823},{"$f":"SUM(D114:D116)","v":20211982.20475683},0,10307541.077897243,2946478.3061868474,544276.56088321144,9633799.846994536,0,1596989.15,1129105,172603982.14927685,307426.45916792564,null,172911408.60844487,{"$f":"SUM(Q114:Q116)","v":0},48881.923021572176,-1164052.6729999997,171796237.85846639,586879.80000000005,1160662,0,0,0,0,0,173543779.65846637,null,null,null,null,null,null,null,null,{"$f":"SUM(AK114:AK116)","v":157976710.87445864},null,null,null,{"$f":"SUM(AO114:AO116)","v":443640.34632647142}]
[]
["Difference between 2020/21 and 2019/20","Primary",{"$f":"C109-C114","v":2806502.502151221},{"$f":"D109-D114","v":639158.15372606926},0,3943541.9604450017,99785.414852426853,-87229.365474878432,363000.153005464,0,-188302.24874999991,9735,7586191.5699553341,-451920.25835469109,null,7134271.3116006106,858657.31256548781,99591134.853198618,383318.34499999986,8327365.0461445153,-292977.58750000002,null,null,null,null,null,0,8034387.4586445391,null,null,null,null,null,null,null,null,{"$f":"AK109-AK114","v":5398537.5790831447},null,null,null,185940.49028628913]
[null,"Secondary",{"$f":"C110-C115","v":4529107.7801056057},815508.17935423274,0,554789.4933264982,-20126.207590813516,-32179.292557682144,66000,0,-18959,11542,5905682.9526378363,68881.95265686154,null,5974564.9052946866,673222.04147489183,81913912.429962292,-4206.29144000003,6643580.6553295702,0,null,null,null,null,null,0,6031918.6553295702,null,null,null,null,null,null,null,null,9367674.8685559034,null,null,null,-114343.83572706548]
[null,"All Through",{"$f":"C111-C116","v":186017.4419250004},66868.350300689926,0,50812.31119316048,8500.8389505123196,-119397.51199999951,4400,0,199,0,197400.43036936503,-15993.902589244768,null,181406.52778012026,0,6179601.5009781746,639.61199999999371,182046.13978011999,6029.7000000000007,null,null,null,null,null,0,-360924.16021987982,null,null,null,null,null,null,null,null,217367.20936872531,null,null,null,-207810.54171776958]
[null,"ALL School Block",{"$f":"SUM(C119:C121)","v":7521627.7241818272},{"$f":"SUM(D119:D121)","v":1521534.6833809919},0,4549143.7649646606,88160.046212125657,-238806.17003256007,433400.153005464,0,-207062.24874999991,21277,13689274.952962536,-399032.20828707435,null,13290242.744675416,{"$f":"SUM(Q119:Q121)","v":1531879.3540403796},{"$f":"SUM(R119:R121)","v":187684648.7841391},379751.66555999976,15152991.841254205,-286947.88750000001,0,0,0,0,0,0,13705381.953754229,null,null,null,null,null,null,null,null,{"$f":"SUM(AK119:AK121)","v":14983579.657007772},null,null,null,{"$f":"SUM(AO119:AO121)","v":-136213.88715854593}]
[]
[]
[]
["Checks for tool compared to APT","link to tabs",133755437.72674006,21733516.888137821,0,14856684.842861906,3034638.352398973,305470.39085065131,10067200,0,1389926.9012500001,1150382,{"$f":"SUM(C126:L126)","v":186293257.1022394},{"$f":"N112","v":-91605.749119148648},null,{"$f":"P102","v":186201651.35312027},{"$f":"Q102","v":1531879.3540403796},{"$f":"R102","v":187733530.70716065},-784301.00744000007]
[null,"variance",{"$f":"C126-C102","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"P126-P102","v":0},null,{"$f":"R126-R102","v":0},{"$f":"S126-S102","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KS1","Growth","De-del","Total"]
[null,"Link to New APT",133755437.58333334,21733516.888137825,{"$error":"#REF!"},14856684.842861906,3034638.3523989734,305470.39085065131,10067200,0,1389926.9012500001,1150382,186293256.95883268,-91605.749119148604,null,186201651.20971352,1531878.8923200411,187733530.10203356,-784301.20150000008,186949228.90053356,{"$f":"U112","v":299931.91250000003},{"$f":"AB106*-1","v":500000},{"$f":"S102*-1","v":784301.00744000007},{"$f":"SUM(T129:W129)","v":188533461.82047355},{"$f":"X129-AB104","v":1088.6784400045872}]
[null,null,{"$f":"C129-C126","v":-0.14340671896934509},{"$f":"D129-D126","v":0},{"$error":"#REF!"},0,0,0,0,0,0,0,-0.14340671896934509,0,null,-0.14340674877166748,-0.46172033855691552,-0.60512709617614746,-0.19406000000890344,{"$f":"+T129-T102","v":-0.7991870641708374}]
[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,0,null,{"$f":"SUM(C135:L135)","v":0},null,null,{"$f":"SUM(M135:N135)","v":0},null,null,null,{"$f":"SUM(P135+S135)","v":0},null,null,null,null,null,251753.85778633872,null,{"$f":"SUM(T135:AA135)","v":251753.85778633872}]
["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,0,null,0,null,null,0,null,null,null,0,null,null,null,null,null,271635.37680151127,null,271635.37680151127]
["Harrington Nursery School",1008,null,null,null,null,null,null,null,null,0,null,0,null,null,0,null,null,null,0,null,null,null,null,null,387772.07510856714,null,387772.07510856714]
["Lord Street Nursery",1005,null,null,null,null,null,null,null,null,0,null,0,null,null,0,null,null,null,0,null,null,null,null,null,437385.6920435878,null,437385.6920435878]
["Stonehill Nursery",1010,null,null,null,null,null,null,null,null,0,null,0,null,null,0,null,null,null,0,null,null,null,null,null,290418.31010234449,null,290418.31010234449]
["Walbrook Nursery",1009,null,null,null,null,null,null,null,null,0,null,0,null,null,0,null,null,null,0,null,null,null,null,null,381335.52653131599,null,381335.52653131599]
["Whitecross Nursery",1015,null,null,null,null,null,null,null,null,0,null,0,null,null,0,null,null,null,0,null,null,null,null,null,344176.05785120092,null,344176.05785120092]
["Nursery",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K135:K142)","v":0},null,{"$f":"SUM(M135:M142)","v":0},null,null,0,null,null,null,{"$f":"SUM(T135:T142)","v":0},null,{"$f":"SUM(V135:V142)","v":0},{"$f":"SUM(W135:W142)","v":0},null,null,{"$f":"SUM(Z135:Z142)","v":2364476.8892611424},null,{"$f":"SUM(AB135:AB142)","v":2364476.8892611424}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total ALL","Total ALL",null,null,{"$f":"V143+W143","v":0},"High Needs"]
[null,null,{"$f":"C102","v":133755437.72674006},21733516.888137821,0,14856684.842861902,3034638.352398973,305470.39085065131,10067200,0,{"$f":"K102+K143","v":1389926.9012500001},1150382,186293257.10223943,-91605.749119148648,null,186201651.35312027,null,{"$f":"R102+R143","v":187733530.70716065},-784301.00744000007,186949229.69972062,299931.91250000003,0,0,0,0,2364476.8892611424,0,189613638.50148177]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,null,15,null,16,17,18,19,20,21,22,23,24,25,26,null,27,null,28,29,30,31,null,33,null,35,null,34,null,36]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1008,"Harrington Nursery School"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1005,"Lord Street Nursery",null,null,null,null,null,null,"Schools with Nurseries",4112808.6277195914]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1006,"Central Nursery",null,null,null,null,null,null,"Stand Alone Nursery",2364476.9012897722]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1010,"Stonehill Nursery",null,null,null,null,null,null,"Sub Total Schools",{"$f":"AB155+AB154","v":6477285.5290093636}]

{"sheet":"Summary for Prints","index":6,"n_rows":349,"n_cols":40,"rows_kept":349,"cut":false,"hidden":true,"merged":[[2,21,2,25]]}
[null,null,null,null,null,null,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:",{"$f":"'2020-21 FORMULA'!AE1","v":3750}]
[null,null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,21,22,23,24,25,26,27,28,"Secondary:",{"$f":"'2020-21 FORMULA'!AE2","v":5000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERS",null,null,null,null,null,null,null,null,"All Through:",{"$f":"'2020-21 FORMULA'!AE3","v":4270.833333333333}]
["School","DfE Number","AWPU inc delegated Budget £","Deprivation £","LAC £","LCHI SEN £","EAL £","Mobility £","Lump Sum £","Split Site £","Rates £ (based on 19-20 values)","PFI £","Pre MFG Total","MFG","No Cap","Budget before De-Delegation","Minimum funding adjustment","Budget before de-delegation (incl. min funding adj)","De-delegation tbc","Net School budget","KS1 Class Factor (link info From KS1 working papers)","ERS E1 Empty Places","ERS Element 2 Pre 16","ERS Element 2 Post 16","ERS Element 3 Pre & Post 16","ERS Other","Schools with Nurseries excl Rates, TA, ERS","Contingency","Total","NOR",null,null,null,null,"Lookup",null,null,"Budget after de-del (incl. rates)","Rates","Budget after de-del (excl. rates)"]
["Akaal Primary School",2014,{"$f":"VLOOKUP($B5,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":505689},{"$f":"VLOOKUP($B5,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":68191.393162393157},{"$f":"VLOOKUP($B5,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B5,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":44882.142857142848},{"$f":"VLOOKUP($B5,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":63130.000000000029},{"$f":"VLOOKUP($B5,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":8577.6923076922503},{"$f":"VLOOKUP($B5,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B5,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B5,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":3973},{"$f":"VLOOKUP($B5,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},{"$f":"SUM(C5:L5)","v":808843.22832722822},{"$f":"VLOOKUP($B5,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B5,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},{"$f":"SUM(M5:O5)","v":808843.22832722822},{"$f":"VLOOKUP($B5,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},{"$f":"P5+Q5","v":808843.22832722822},{"$f":"VLOOKUP($B5,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},{"$f":"R5+S5","v":808843.22832722822},{"$f":"VLOOKUP($B5,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":2125.8125},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B5,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B5,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B5,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B5,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B5,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B5,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B5,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B5,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,{"$f":"SUM(T5:AB5)","v":810969.04082722822},{"$f":"VLOOKUP($B5,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":177},null,null,null,null,"8312014",null,null,{"$f":"AC5","v":810969.04082722822},{"$f":"K5","v":3973},{"$f":"AL5-AM5","v":806996.04082722822}]
["Allenton Community Primary School",2012,{"$f":"VLOOKUP($B6,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":1114230},{"$f":"VLOOKUP($B6,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":372447.22772277246},{"$f":"VLOOKUP($B6,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B6,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":174263.56466876966},{"$f":"VLOOKUP($B6,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":35890.233236151566},{"$f":"VLOOKUP($B6,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":4900.0000000000146},{"$f":"VLOOKUP($B6,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B6,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B6,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":7523},{"$f":"VLOOKUP($B6,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},{"$f":"SUM(C6:L6)","v":1823654.0256276936},{"$f":"VLOOKUP($B6,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B6,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},{"$f":"SUM(M6:O6)","v":1823654.0256276936},{"$f":"VLOOKUP($B6,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},{"$f":"P6+Q6","v":1823654.0256276936},{"$f":"VLOOKUP($B6,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},{"$f":"R6+S6","v":1823654.0256276936},{"$f":"VLOOKUP($B6,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":5756.15},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B6,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B6,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B6,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B6,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B6,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B6,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B6,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B6,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,{"$f":"SUM(T6:AB6)","v":1829410.1756276935},{"$f":"VLOOKUP($B6,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":390},null,null,"2012 new number",null,"8312400",null,null,{"$f":"AC6","v":1829410.1756276935},{"$f":"K6","v":7523},{"$f":"AL6-AM6","v":1821887.1756276935}]
["Alvaston Infant and Nursery School",2443,{"$f":"VLOOKUP($B7,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":759962},{"$f":"VLOOKUP($B7,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":137082.38805970148},{"$f":"VLOOKUP($B7,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B7,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":53727.413793103427},{"$f":"VLOOKUP($B7,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":17788.75},{"$f":"VLOOKUP($B7,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B7,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B7,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B7,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":17829},{"$f":"VLOOKUP($B7,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1100789.5518528051,{"$f":"VLOOKUP($B7,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B7,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1100789.5518528051,{"$f":"VLOOKUP($B7,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1100789.5518528051,{"$f":"VLOOKUP($B7,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":-18459.867999999999},1082329.6838528051,{"$f":"VLOOKUP($B7,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":3300},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B7,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B7,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B7,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B7,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B7,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B7,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B7,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B7,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":168373},0,1254002.6838528051,{"$f":"VLOOKUP($B7,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":266},null,null,null,null,"8312443",null,null,1254002.6838528051,17829,1236173.6838528051]
["Alvaston Junior School",2442,{"$f":"VLOOKUP($B8,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":985665},{"$f":"VLOOKUP($B8,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":187423.42889849254},{"$f":"VLOOKUP($B8,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B8,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":133403.53846153844},{"$f":"VLOOKUP($B8,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":4280.0000000000091},{"$f":"VLOOKUP($B8,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B8,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B8,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B8,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":5958},{"$f":"VLOOKUP($B8,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1431129.9673600311,{"$f":"VLOOKUP($B8,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B8,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1431129.9673600311,{"$f":"VLOOKUP($B8,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1431129.9673600311,{"$f":"VLOOKUP($B8,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},1431129.9673600311,{"$f":"VLOOKUP($B8,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":0},0,{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B8,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B8,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":38500},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B8,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B8,'ERS 2020-21'!U:U)","v":22000},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B8,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B8,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B8,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,1491629.9673600311,{"$f":"VLOOKUP($B8,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":345},null,null,null,null,"8312442",null,null,1491629.9673600311,5958,1485671.9673600311]
["Arboretum Primary School",2629,{"$f":"VLOOKUP($B9,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":1494211},{"$f":"VLOOKUP($B9,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":366756.19961612311},{"$f":"VLOOKUP($B9,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B9,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":281254.90099009901},{"$f":"VLOOKUP($B9,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":134905.9821428571},{"$f":"VLOOKUP($B9,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B9,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B9,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B9,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":12147},{"$f":"VLOOKUP($B9,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},2403675.0827490794,{"$f":"VLOOKUP($B9,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B9,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},2403675.0827490794,{"$f":"VLOOKUP($B9,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},2403675.0827490794,{"$f":"VLOOKUP($B9,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},2403675.0827490794,{"$f":"VLOOKUP($B9,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":7403.25},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B9,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B9,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B9,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B9,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B9,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B9,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B9,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B9,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":210842},0,2621920.3327490794,{"$f":"VLOOKUP($B9,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":523},null,null,null,null,"8312629",null,null,2621920.3327490794,12147,2609773.3327490794]
["Ash Croft Primary School",2509,{"$f":"VLOOKUP($B10,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":537116},{"$f":"VLOOKUP($B10,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":105287.72946859899},{"$f":"VLOOKUP($B10,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B10,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":69696.835443038013},{"$f":"VLOOKUP($B10,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":20790.279329608926},{"$f":"VLOOKUP($B10,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":16379.999999999936},{"$f":"VLOOKUP($B10,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B10,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B10,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":4647},{"$f":"VLOOKUP($B10,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},868317.84424124577,{"$f":"VLOOKUP($B10,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B10,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},868317.84424124577,{"$f":"VLOOKUP($B10,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},868317.84424124577,{"$f":"VLOOKUP($B10,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},868317.84424124577,{"$f":"VLOOKUP($B10,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":6844.55},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B10,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B10,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B10,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B10,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B10,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B10,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B10,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B10,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,875162.39424124581,{"$f":"VLOOKUP($B10,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":188},null,null,null,null,"8312509",null,null,875162.39424124581,4647,870515.39424124581]
["Ashgate Primary School",2005,{"$f":"VLOOKUP($B11,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":882813},{"$f":"VLOOKUP($B11,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":220102.80434565438},{"$f":"VLOOKUP($B11,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B11,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":98194.71774193563},{"$f":"VLOOKUP($B11,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":19193.876404494436},{"$f":"VLOOKUP($B11,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":3027.4999999999895},{"$f":"VLOOKUP($B11,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B11,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B11,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":25477},{"$f":"VLOOKUP($B11,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1363208.8984920844,{"$f":"VLOOKUP($B11,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B11,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1363208.8984920844,{"$f":"VLOOKUP($B11,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1363208.8984920844,{"$f":"VLOOKUP($B11,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":-21443.982},1341764.9164920843,{"$f":"VLOOKUP($B11,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":7123.9000000000005},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B11,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B11,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B11,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B11,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B11,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B11,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B11,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B11,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,1348888.8164920842,{"$f":"VLOOKUP($B11,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":309},null,null,null,null,"8312005",null,null,1348888.8164920842,25477,1323411.8164920842]
["Asterdale Primary School",2464,{"$f":"VLOOKUP($B12,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":579971},{"$f":"VLOOKUP($B12,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":92347.014925373136},{"$f":"VLOOKUP($B12,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B12,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":63214.912280701654},{"$f":"VLOOKUP($B12,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":3120.8333333333285},{"$f":"VLOOKUP($B12,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B12,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B12,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B12,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":3793},{"$f":"VLOOKUP($B12,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},856846.76053940819,{"$f":"VLOOKUP($B12,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":-307.72393416241772},{"$f":"VLOOKUP($B12,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},856539.03660524578,{"$f":"VLOOKUP($B12,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},856539.03660524578,{"$f":"VLOOKUP($B12,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},856539.03660524578,{"$f":"VLOOKUP($B12,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":1373.55},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B12,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B12,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B12,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B12,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B12,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B12,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B12,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B12,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":108224},0,966136.58660524583,{"$f":"VLOOKUP($B12,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":203},null,null,null,null,"8312464",null,null,966136.58660524583,3793,962343.58660524583]
["Beaufort Community Primary School",2004,{"$f":"VLOOKUP($B13,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":848529},{"$f":"VLOOKUP($B13,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":265327.49999999994},{"$f":"VLOOKUP($B13,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B13,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":115263.68644067798},{"$f":"VLOOKUP($B13,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":13136.988188976376},{"$f":"VLOOKUP($B13,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":4532.4999999999882},{"$f":"VLOOKUP($B13,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B13,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B13,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":4931},{"$f":"VLOOKUP($B13,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1366120.6746296545,{"$f":"VLOOKUP($B13,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B13,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1366120.6746296545,{"$f":"VLOOKUP($B13,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1366120.6746296545,{"$f":"VLOOKUP($B13,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},1366120.6746296545,{"$f":"VLOOKUP($B13,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":6850.35},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B13,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B13,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B13,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B13,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B13,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B13,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B13,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B13,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":111530},0,1484501.0246296546,{"$f":"VLOOKUP($B13,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":297},null,null,null,null,"8312004",null,null,1484501.0246296546,4931,1479570.0246296546]
["Becket Primary School",2405,{"$f":"VLOOKUP($B14,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":582828},{"$f":"VLOOKUP($B14,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":174819.71014492752},{"$f":"VLOOKUP($B14,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B14,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":71485.548387096744},{"$f":"VLOOKUP($B14,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":29935.542857142827},{"$f":"VLOOKUP($B14,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B14,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B14,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B14,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":17577},{"$f":"VLOOKUP($B14,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},991045.80138916709,{"$f":"VLOOKUP($B14,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B14,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},991045.80138916709,{"$f":"VLOOKUP($B14,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},991045.80138916709,{"$f":"VLOOKUP($B14,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":-14157.191999999999},976888.60938916705,{"$f":"VLOOKUP($B14,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":1373.55},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B14,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B14,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B14,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B14,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B14,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B14,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B14,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B14,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":90394},0,1068656.1593891671,{"$f":"VLOOKUP($B14,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":204},null,null,null,null,"8312405",null,null,1068656.1593891671,17577,1051079.1593891671]
["Bishop Lonsdale Church of England Aided Primary School",2011,{"$f":"VLOOKUP($B15,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":599970},{"$f":"VLOOKUP($B15,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":118704.4366197183},{"$f":"VLOOKUP($B15,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B15,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":66417.272727272735},{"$f":"VLOOKUP($B15,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":16667.307692307651},{"$f":"VLOOKUP($B15,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B15,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B15,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B15,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":6693},{"$f":"VLOOKUP($B15,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},922852.01703929866,{"$f":"VLOOKUP($B15,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B15,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},922852.01703929866,{"$f":"VLOOKUP($B15,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},922852.01703929866,{"$f":"VLOOKUP($B15,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},922852.01703929866,{"$f":"VLOOKUP($B15,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":1647.1},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B15,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B15,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B15,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B15,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B15,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B15,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B15,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B15,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":91324},0,1015823.1170392986,{"$f":"VLOOKUP($B15,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":210},null,null,"2011 new number",null,8312011,null,null,1015823.1170392986,6693,1009130.1170392986]
["Borrow Wood Primary School",5201,{"$f":"VLOOKUP($B16,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":957095},{"$f":"VLOOKUP($B16,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":63977.589531680453},{"$f":"VLOOKUP($B16,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B16,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":81514.817880794712},{"$f":"VLOOKUP($B16,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":4113.3606557376961},{"$f":"VLOOKUP($B16,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B16,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B16,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B16,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":6018.1869999999999},{"$f":"VLOOKUP($B16,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1227118.9550682129,{"$f":"VLOOKUP($B16,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B16,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1227118.9550682129,{"$f":"VLOOKUP($B16,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":35149.231931786984},1262268.1869999999,{"$f":"VLOOKUP($B16,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},1262268.1869999999,{"$f":"VLOOKUP($B16,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":1100},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B16,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B16,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B16,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B16,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B16,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B16,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B16,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B16,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":71018},0,1334386.1869999999,{"$f":"VLOOKUP($B16,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":335},null,null,null,null,"8315201",null,null,1334386.1869999999,6018.1869999999999,1328368]
["Brackensdale ER (Enhanced Resource) Primary School",2432,{"$f":"VLOOKUP($B17,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":1302792},{"$f":"VLOOKUP($B17,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":286100.02397602389},{"$f":"VLOOKUP($B17,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B17,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":217657.30569948166},{"$f":"VLOOKUP($B17,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":16591.738035264476},{"$f":"VLOOKUP($B17,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B17,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B17,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B17,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":23714},{"$f":"VLOOKUP($B17,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1961255.0677107698,{"$f":"VLOOKUP($B17,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B17,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1961255.0677107698,{"$f":"VLOOKUP($B17,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1961255.0677107698,{"$f":"VLOOKUP($B17,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":-31645.487999999998},1929609.5797107699,{"$f":"VLOOKUP($B17,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":2473.5500000000002},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B17,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B17,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B17,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":318000},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B17,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B17,'ERS 2020-21'!U:U)","v":416000},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B17,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B17,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B17,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":98111},0,2764194.1297107702,{"$f":"VLOOKUP($B17,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":456},null,null,null,null,"8312432",null,null,2764194.1297107702,23714,2740480.1297107702]
["Breadsall Hill Top Primary School",2018,{"$f":"VLOOKUP($B18,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":1017092},{"$f":"VLOOKUP($B18,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":202910.96877241996},{"$f":"VLOOKUP($B18,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B18,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":151656},{"$f":"VLOOKUP($B18,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":12778.466453674122},{"$f":"VLOOKUP($B18,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":2369.1549295774635},{"$f":"VLOOKUP($B18,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B18,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B18,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":5936},{"$f":"VLOOKUP($B18,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1507142.5901556714,{"$f":"VLOOKUP($B18,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":-8488.1725677780196},{"$f":"VLOOKUP($B18,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1498654.4175878933,{"$f":"VLOOKUP($B18,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1498654.4175878933,{"$f":"VLOOKUP($B18,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},1498654.4175878933,{"$f":"VLOOKUP($B18,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":6850.35},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B18,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B18,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B18,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B18,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B18,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B18,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B18,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B18,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":133829},0,1639333.7675878934,{"$f":"VLOOKUP($B18,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":356},null,null,null,null,"8312447",null,null,1639333.7675878934,5936,1633397.7675878934]
["Brookfield Primary School",2512,{"$f":"VLOOKUP($B19,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":597113},{"$f":"VLOOKUP($B19,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":24522.370693583664},{"$f":"VLOOKUP($B19,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B19,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":61402.758620689601},{"$f":"VLOOKUP($B19,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":19257.027777777752},{"$f":"VLOOKUP($B19,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B19,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B19,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B19,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":3919},{"$f":"VLOOKUP($B19,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},820614.157092051,{"$f":"VLOOKUP($B19,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B19,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},820614.157092051,{"$f":"VLOOKUP($B19,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},820614.157092051,{"$f":"VLOOKUP($B19,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},820614.157092051,{"$f":"VLOOKUP($B19,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":1373.55},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B19,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B19,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B19,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B19,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B19,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B19,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B19,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B19,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":92096},0,914083.70709205105,{"$f":"VLOOKUP($B19,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":209},null,null,null,null,"8312512",null,null,914083.70709205105,3919,910164.70709205105]
["Carlyle Infant School",2456,{"$f":"VLOOKUP($B20,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":494261},{"$f":"VLOOKUP($B20,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":43990.784883720858},{"$f":"VLOOKUP($B20,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B20,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":53598.54545454547},{"$f":"VLOOKUP($B20,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":18019.557522123923},{"$f":"VLOOKUP($B20,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B20,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B20,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B20,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":2807},{"$f":"VLOOKUP($B20,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},727076.88786039012,{"$f":"VLOOKUP($B20,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":-4872.8091443628828},{"$f":"VLOOKUP($B20,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},722204.0787160272,{"$f":"VLOOKUP($B20,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},722204.0787160272,{"$f":"VLOOKUP($B20,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},722204.0787160272,{"$f":"VLOOKUP($B20,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":2200},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B20,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B20,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B20,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B20,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B20,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B20,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B20,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B20,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":129746},0,854150.0787160272,{"$f":"VLOOKUP($B20,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":173},null,null,null,null,"8312456",null,null,854150.0787160272,2807,851343.0787160272]
["Cavendish Close Infant School",2449,{"$f":"VLOOKUP($B21,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":742820},{"$f":"VLOOKUP($B21,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":102617.50000000003},{"$f":"VLOOKUP($B21,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B21,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":106500.00000000013},{"$f":"VLOOKUP($B21,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":9000.5882352941208},{"$f":"VLOOKUP($B21,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B21,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B21,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B21,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":26576},{"$f":"VLOOKUP($B21,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1101914.0882352942,{"$f":"VLOOKUP($B21,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":-5773.2370187278366},{"$f":"VLOOKUP($B21,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1096140.8512165663,{"$f":"VLOOKUP($B21,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1096140.8512165663,{"$f":"VLOOKUP($B21,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":-18043.48},1078097.3712165663,{"$f":"VLOOKUP($B21,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":3573.55},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B21,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B21,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B21,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B21,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B21,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B21,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B21,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B21,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":192590},0,1274260.9212165663,{"$f":"VLOOKUP($B21,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":260},null,null,null,null,"8312449",null,null,1274260.9212165663,26576,1247684.9212165663]
["Cavendish Close Junior School",2019,{"$f":"VLOOKUP($B22,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":851386},{"$f":"VLOOKUP($B22,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":128297.22910216721},{"$f":"VLOOKUP($B22,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B22,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":124565.01706484648},{"$f":"VLOOKUP($B22,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":3220.8080808080808},{"$f":"VLOOKUP($B22,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B22,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B22,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B22,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":5540},{"$f":"VLOOKUP($B22,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1227409.0542478217,{"$f":"VLOOKUP($B22,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":-2893.3822764017395},{"$f":"VLOOKUP($B22,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1224515.6719714198,{"$f":"VLOOKUP($B22,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1224515.6719714198,{"$f":"VLOOKUP($B22,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},1224515.6719714198,{"$f":"VLOOKUP($B22,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B22,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B22,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B22,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B22,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B22,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B22,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B22,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B22,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,1224515.6719714198,{"$f":"VLOOKUP($B22,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":298},null,null,null,null,"8312448",null,null,1224515.6719714198,5540,1218975.6719714198]
["Chaddesden Park Junior School",2467,{"$f":"VLOOKUP($B23,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":957095},{"$f":"VLOOKUP($B23,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":160716.11747851002},{"$f":"VLOOKUP($B23,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B23,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":108151.306620209},{"$f":"VLOOKUP($B23,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":4296.489726027392},{"$f":"VLOOKUP($B23,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":4287.5000000000027},{"$f":"VLOOKUP($B23,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B23,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B23,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":3041},{"$f":"VLOOKUP($B23,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1351987.4138247464,{"$f":"VLOOKUP($B23,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":-510.00898962216212},{"$f":"VLOOKUP($B23,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1351477.4048351243,{"$f":"VLOOKUP($B23,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1351477.4048351243,{"$f":"VLOOKUP($B23,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},1351477.4048351243,{"$f":"VLOOKUP($B23,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":6850.35},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B23,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B23,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B23,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B23,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B23,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B23,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B23,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B23,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":91388},0,1449715.7548351244,{"$f":"VLOOKUP($B23,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":335},null,null,null,null,"8312467",null,null,1449715.7548351244,3041,1446674.7548351244]
["Chellaston Infant School",2455,{"$f":"VLOOKUP($B24,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":1031377},{"$f":"VLOOKUP($B24,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":92836.292134831543},{"$f":"VLOOKUP($B24,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B24,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":88846.953781512639},{"$f":"VLOOKUP($B24,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":18431.970954356842},{"$f":"VLOOKUP($B24,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B24,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B24,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B24,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":5108},{"$f":"VLOOKUP($B24,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1351000.2168707012,{"$f":"VLOOKUP($B24,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B24,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1351000.2168707012,{"$f":"VLOOKUP($B24,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":7857.7831292988267},1358858,{"$f":"VLOOKUP($B24,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},1358858,{"$f":"VLOOKUP($B24,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":4400},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B24,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B24,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B24,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B24,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B24,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B24,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B24,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B24,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,1363258,{"$f":"VLOOKUP($B24,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":361},null,null,null,null,"8312455",null,null,1363258,5108,1358150]
["Chellaston Junior School",5203,{"$f":"VLOOKUP($B25,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":1448499},{"$f":"VLOOKUP($B25,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":131669.44787549396},{"$f":"VLOOKUP($B25,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B25,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":169636.78644763882},{"$f":"VLOOKUP($B25,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":8560.0000000000127},{"$f":"VLOOKUP($B25,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B25,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B25,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B25,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":6626},{"$f":"VLOOKUP($B25,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1879391.2343231328,{"$f":"VLOOKUP($B25,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B25,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1879391.2343231328,{"$f":"VLOOKUP($B25,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":28484.765676867217},1907876,{"$f":"VLOOKUP($B25,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},1907876,{"$f":"VLOOKUP($B25,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B25,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B25,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B25,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B25,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B25,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B25,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B25,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B25,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,1907876,{"$f":"VLOOKUP($B25,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":507},null,null,null,null,"8315203",null,null,1907876,6626,1901250]
["Cherry Tree Hill Primary School",2451,{"$f":"VLOOKUP($B26,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":1691344},{"$f":"VLOOKUP($B26,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":225240.04575672277},{"$f":"VLOOKUP($B26,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B26,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":180314.792899408},{"$f":"VLOOKUP($B26,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":11005.71428571427},{"$f":"VLOOKUP($B26,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B26,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B26,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B26,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":7697},{"$f":"VLOOKUP($B26,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},2230001.5529418448,{"$f":"VLOOKUP($B26,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":-467.96756300815815},{"$f":"VLOOKUP($B26,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},2229533.5853788368,{"$f":"VLOOKUP($B26,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},2229533.5853788368,{"$f":"VLOOKUP($B26,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},2229533.5853788368,{"$f":"VLOOKUP($B26,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":7676.8},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B26,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B26,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B26,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B26,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B26,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B26,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B26,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B26,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":128511},0,2365721.3853788367,{"$f":"VLOOKUP($B26,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":592},null,null,null,null,"8312451",null,null,2365721.3853788367,7697,2358024.3853788367]
["Cottons Farm Primary School",2023,{"$f":"VLOOKUP($B27,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":314270},{"$f":"VLOOKUP($B27,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":103323.93416082028},{"$f":"VLOOKUP($B27,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B27,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":54181.875},{"$f":"VLOOKUP($B27,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":18263.793103448283},{"$f":"VLOOKUP($B27,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":5599.9999999999827},{"$f":"VLOOKUP($B27,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B27,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B27,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":4891},{"$f":"VLOOKUP($B27,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":26080},641010.60226426856,{"$f":"VLOOKUP($B27,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B27,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},641010.60226426856,{"$f":"VLOOKUP($B27,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},641010.60226426856,{"$f":"VLOOKUP($B27,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},641010.60226426856,{"$f":"VLOOKUP($B27,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":3014.8500000000004},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B27,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B27,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B27,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B27,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B27,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B27,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B27,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B27,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":19068},0,663093.45226426853,{"$f":"VLOOKUP($B27,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":110},null,null,null,null,"8312430",null,null,663093.45226426853,4891,658202.45226426853]
["Dale Community Primary School",2409,{"$f":"VLOOKUP($B28,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":1542780},{"$f":"VLOOKUP($B28,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":340951.63636363641},{"$f":"VLOOKUP($B28,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B28,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":270323.50230414758},{"$f":"VLOOKUP($B28,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":128042.5389755011},{"$f":"VLOOKUP($B28,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B28,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B28,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B28,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":37619},{"$f":"VLOOKUP($B28,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},2434116.6776432851,{"$f":"VLOOKUP($B28,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":-9754.5657537857078},{"$f":"VLOOKUP($B28,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},2424362.1118894992,{"$f":"VLOOKUP($B28,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},2424362.1118894992,{"$f":"VLOOKUP($B28,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":-37474.92},2386887.1918894993,{"$f":"VLOOKUP($B28,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":10412.299999999999},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B28,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B28,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B28,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B28,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B28,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B28,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B28,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B28,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,2397299.4918894991,{"$f":"VLOOKUP($B28,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":540},null,null,null,null,"8312409",null,null,2397299.4918894991,37619,2359680.4918894991]
["Derby St Chad's CE (VC) Nursery and Infant School",3158,{"$f":"VLOOKUP($B29,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":305699},{"$f":"VLOOKUP($B29,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":84509.999999999971},{"$f":"VLOOKUP($B29,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B29,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":56977.5},{"$f":"VLOOKUP($B29,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":52951.625000000007},{"$f":"VLOOKUP($B29,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B29,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B29,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B29,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":2048},{"$f":"VLOOKUP($B29,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},616586.125,{"$f":"VLOOKUP($B29,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":-7508.2156060249808},{"$f":"VLOOKUP($B29,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},609077.90939397505,{"$f":"VLOOKUP($B29,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},609077.90939397505,{"$f":"VLOOKUP($B29,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},609077.90939397505,{"$f":"VLOOKUP($B29,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":1920.65},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B29,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B29,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B29,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B29,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B29,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B29,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B29,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B29,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":44368},0,655366.55939397507,{"$f":"VLOOKUP($B29,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":107},null,null,null,null,"8313158",null,null,655366.55939397507,2048,653318.55939397507]
["Derwent Community School",2016,{"$f":"VLOOKUP($B30,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":619969},{"$f":"VLOOKUP($B30,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":209792.1898148148},{"$f":"VLOOKUP($B30,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B30,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":95629.655172413841},{"$f":"VLOOKUP($B30,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":15520.721925133745},{"$f":"VLOOKUP($B30,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":4357.5000000000055},{"$f":"VLOOKUP($B30,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B30,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B30,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":5772},{"$f":"VLOOKUP($B30,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1065441.0669123624,{"$f":"VLOOKUP($B30,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":-1147.4133507541844},{"$f":"VLOOKUP($B30,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1064293.6535616082,{"$f":"VLOOKUP($B30,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1064293.6535616082,{"$f":"VLOOKUP($B30,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},1064293.6535616082,{"$f":"VLOOKUP($B30,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":1100},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B30,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B30,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B30,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B30,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B30,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B30,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B30,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B30,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":83533},0,1148926.6535616082,{"$f":"VLOOKUP($B30,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":217},null,null,null,null,"8312619",null,null,1148926.6535616082,5772,1143154.6535616082]
["Firs Estate Primary School",2013,{"$f":"VLOOKUP($B31,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":1048519},{"$f":"VLOOKUP($B31,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":306098.66840731062},{"$f":"VLOOKUP($B31,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B31,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":243362.54716981124},{"$f":"VLOOKUP($B31,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":105860.70783132529},{"$f":"VLOOKUP($B31,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":38482.499999999876},{"$f":"VLOOKUP($B31,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B31,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B31,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":2447},{"$f":"VLOOKUP($B31,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1859170.4234084471,{"$f":"VLOOKUP($B31,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B31,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1859170.4234084471,{"$f":"VLOOKUP($B31,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1859170.4234084471,{"$f":"VLOOKUP($B31,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},1859170.4234084471,{"$f":"VLOOKUP($B31,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":9038.75},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B31,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B31,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B31,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B31,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B31,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B31,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B31,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B31,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":46974},0,1915183.1734084471,{"$f":"VLOOKUP($B31,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":367},null,null,null,null,"8312518",null,null,1915183.1734084471,2447,1912736.1734084471]
["Gayton Community Junior School",2457,{"$f":"VLOOKUP($B32,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":1045662},{"$f":"VLOOKUP($B32,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":91013.170731707374},{"$f":"VLOOKUP($B32,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B32,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":153520.64245810057},{"$f":"VLOOKUP($B32,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":22470.000000000055},{"$f":"VLOOKUP($B32,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B32,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B32,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B32,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":21098},{"$f":"VLOOKUP($B32,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1448163.813189808,{"$f":"VLOOKUP($B32,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":-209.38767438565733},{"$f":"VLOOKUP($B32,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1447954.4255154224,{"$f":"VLOOKUP($B32,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1447954.4255154224,{"$f":"VLOOKUP($B32,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":-25399.667999999998},1422554.7575154223,{"$f":"VLOOKUP($B32,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B32,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B32,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B32,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B32,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B32,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B32,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B32,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B32,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,1422554.7575154223,{"$f":"VLOOKUP($B32,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":366},null,null,null,null,"8312457",null,null,1422554.7575154223,21098,1401456.7575154223]
["Grampian Primary Academy",2010,{"$f":"VLOOKUP($B33,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":577114},{"$f":"VLOOKUP($B33,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":163754.71014492755},{"$f":"VLOOKUP($B33,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B33,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":57969.161676646625},{"$f":"VLOOKUP($B33,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":12566.279069767457},{"$f":"VLOOKUP($B33,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B33,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B33,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B33,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":4326},{"$f":"VLOOKUP($B33,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},930130.15089134162,{"$f":"VLOOKUP($B33,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B33,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},930130.15089134162,{"$f":"VLOOKUP($B33,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},930130.15089134162,{"$f":"VLOOKUP($B33,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},930130.15089134162,{"$f":"VLOOKUP($B33,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":1100},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B33,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B33,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B33,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B33,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B33,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B33,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B33,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B33,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":116997},0,1048227.1508913416,{"$f":"VLOOKUP($B33,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":202},null,null,null,null,"8312010",null,null,1048227.1508913416,4326,1043901.1508913416]
["Griffe Field Primary School",2002,{"$f":"VLOOKUP($B34,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":1248509},{"$f":"VLOOKUP($B34,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":26669.782910431575},{"$f":"VLOOKUP($B34,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B34,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":109887.29166666661},{"$f":"VLOOKUP($B34,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":27286.41909814324},{"$f":"VLOOKUP($B34,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B34,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B34,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B34,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":10175},{"$f":"VLOOKUP($B34,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1536927.4936752412,{"$f":"VLOOKUP($B34,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B34,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1536927.4936752412,{"$f":"VLOOKUP($B34,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":111997.50632475875},1648925,{"$f":"VLOOKUP($B34,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},1648925,{"$f":"VLOOKUP($B34,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":2200},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B34,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B34,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B34,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B34,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B34,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B34,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B34,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B34,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":121261},0,1772386,{"$f":"VLOOKUP($B34,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":437},null,null,null,null,"8312002",null,null,1772386,10175,1762211]
["Hackwood Primary School",2024,{"$f":"VLOOKUP($B35,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":257368.56},{"$f":"VLOOKUP($B35,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":19183.655303030326},{"$f":"VLOOKUP($B35,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B35,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":17766.435185185168},{"$f":"VLOOKUP($B35,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":9638.9166666666679},{"$f":"VLOOKUP($B35,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B35,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B35,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B35,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":3401.0342499999988},{"$f":"VLOOKUP($B35,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},421758.60140488221,{"$f":"VLOOKUP($B35,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B35,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},421758.60140488221,{"$f":"VLOOKUP($B35,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},421758.60140488221,{"$f":"VLOOKUP($B35,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},421758.60140488221,{"$f":"VLOOKUP($B35,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":3014.8500000000004},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B35,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B35,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B35,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B35,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B35,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B35,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B35,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B35,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":5352},0,430125.45140488219,{"$f":"VLOOKUP($B35,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":90.08},null,null,null,null,"8312024",null,null,430125.45140488219,3401.0342499999988,426724.41715488216]
["Hardwick Primary School",3544,{"$f":"VLOOKUP($B36,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":1531352},{"$f":"VLOOKUP($B36,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":422329.53531598503},{"$f":"VLOOKUP($B36,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B36,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":301955.667506297},{"$f":"VLOOKUP($B36,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":142474.44210526318},{"$f":"VLOOKUP($B36,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B36,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B36,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B36,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":13502},{"$f":"VLOOKUP($B36,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":148354},2674367.644927545,{"$f":"VLOOKUP($B36,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":-8466.9630392430172},{"$f":"VLOOKUP($B36,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},2665900.6818883019,{"$f":"VLOOKUP($B36,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},2665900.6818883019,{"$f":"VLOOKUP($B36,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},2665900.6818883019,{"$f":"VLOOKUP($B36,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":2200},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B36,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B36,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B36,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B36,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B36,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B36,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B36,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B36,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":136002},0,2804102.6818883019,{"$f":"VLOOKUP($B36,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":536},null,null,null,null,"8313544",null,null,2804102.6818883019,13502,2790600.6818883019]
["Homefields Primary School",2006,{"$f":"VLOOKUP($B37,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":919954},{"$f":"VLOOKUP($B37,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":10653.5},{"$f":"VLOOKUP($B37,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B37,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":75094.160583941601},{"$f":"VLOOKUP($B37,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":11527.360594795533},{"$f":"VLOOKUP($B37,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B37,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B37,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B37,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":7060},{"$f":"VLOOKUP($B37,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1138689.0211787373,{"$f":"VLOOKUP($B37,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B37,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1138689.0211787373,{"$f":"VLOOKUP($B37,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":75870.978821262717},1214560,{"$f":"VLOOKUP($B37,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},1214560,{"$f":"VLOOKUP($B37,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":6303.25},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B37,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B37,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B37,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B37,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B37,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B37,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B37,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B37,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":125142},0,1346005.25,{"$f":"VLOOKUP($B37,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":322},null,null,null,null,"8312006",null,null,1346005.25,7060,1338945.25]
["Lakeside Community Primary School",2022,{"$f":"VLOOKUP($B38,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":1757055},{"$f":"VLOOKUP($B38,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":423841.13685139403},{"$f":"VLOOKUP($B38,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B38,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":281444.70297029719},{"$f":"VLOOKUP($B38,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":30419.292452830174},{"$f":"VLOOKUP($B38,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B38,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B38,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B38,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":10694},{"$f":"VLOOKUP($B38,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":159772},2777626.1322745215,{"$f":"VLOOKUP($B38,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":-2482.4832789336965},{"$f":"VLOOKUP($B38,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},2775143.6489955876,{"$f":"VLOOKUP($B38,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},2775143.6489955876,{"$f":"VLOOKUP($B38,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},2775143.6489955876,{"$f":"VLOOKUP($B38,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":4667.75},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B38,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B38,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B38,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B38,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B38,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B38,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B38,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B38,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":212378},0,2992189.3989955876,{"$f":"VLOOKUP($B38,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":615},null,null,null,null,"8312022",null,null,2992189.3989955876,10694,2981495.3989955876]
["Lawn Primary School",2522,{"$f":"VLOOKUP($B39,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":1242795},{"$f":"VLOOKUP($B39,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":62073.117782909918},{"$f":"VLOOKUP($B39,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B39,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":102808.9726027397},{"$f":"VLOOKUP($B39,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":16049.999999999996},{"$f":"VLOOKUP($B39,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":2537.5000000000114},{"$f":"VLOOKUP($B39,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B39,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B39,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":5032},{"$f":"VLOOKUP($B39,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1545696.5903856496,{"$f":"VLOOKUP($B39,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B39,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1545696.5903856496,{"$f":"VLOOKUP($B39,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":90585.409614350414},1636282,{"$f":"VLOOKUP($B39,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},1636282,{"$f":"VLOOKUP($B39,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":2747.1},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B39,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B39,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B39,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B39,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B39,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B39,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B39,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B39,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,1639029.1,{"$f":"VLOOKUP($B39,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":435},null,null,null,null,"8312522",null,null,1639029.1,5032,1633997.1]
["Markeaton Primary School",2436,{"$f":"VLOOKUP($B40,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":1202797},{"$f":"VLOOKUP($B40,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":141552.22772277234},{"$f":"VLOOKUP($B40,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B40,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":108924.83050847476},{"$f":"VLOOKUP($B40,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":11261.75},{"$f":"VLOOKUP($B40,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B40,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B40,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B40,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":26797},{"$f":"VLOOKUP($B40,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1605732.8082312471,{"$f":"VLOOKUP($B40,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B40,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1605732.8082312471,{"$f":"VLOOKUP($B40,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1605732.8082312471,{"$f":"VLOOKUP($B40,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":-29216.557999999997},1576516.2502312472,{"$f":"VLOOKUP($B40,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":11232.95},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B40,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B40,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B40,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":24000},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B40,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B40,'ERS 2020-21'!U:U)","v":68940},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B40,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B40,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B40,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,1680689.2002312471,{"$f":"VLOOKUP($B40,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":421},null,null,null,null,"8312436",null,null,1680689.2002312471,26797,1653892.2002312471]
["Meadow Farm Community Primary School",2452,{"$f":"VLOOKUP($B41,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":454263},{"$f":"VLOOKUP($B41,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":76775.000000000015},{"$f":"VLOOKUP($B41,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B41,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":58520.183823529471},{"$f":"VLOOKUP($B41,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":8446.1702127659591},{"$f":"VLOOKUP($B41,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":4777.4999999999955},{"$f":"VLOOKUP($B41,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B41,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B41,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":20785},{"$f":"VLOOKUP($B41,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},737966.85403629544,{"$f":"VLOOKUP($B41,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":-1402.6311130315023},{"$f":"VLOOKUP($B41,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},736564.22292326391,{"$f":"VLOOKUP($B41,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},736564.22292326391,{"$f":"VLOOKUP($B41,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":-11034.281999999999},725529.9409232639,{"$f":"VLOOKUP($B41,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":4382.6000000000004},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B41,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B41,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B41,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B41,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B41,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B41,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B41,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B41,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":68287},0,798199.54092326388,{"$f":"VLOOKUP($B41,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":159},null,null,null,null,"8312452",null,null,798199.54092326388,20785,777414.54092326388]
["Mickleover Primary School",2627,{"$f":"VLOOKUP($B42,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":1197083},{"$f":"VLOOKUP($B42,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":51503.923444976099},{"$f":"VLOOKUP($B42,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B42,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":115361.88920454534},{"$f":"VLOOKUP($B42,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":21854.526462395552},{"$f":"VLOOKUP($B42,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B42,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B42,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B42,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":18084},{"$f":"VLOOKUP($B42,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1518287.339111917,{"$f":"VLOOKUP($B42,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B42,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1518287.339111917,{"$f":"VLOOKUP($B42,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":71046.660888083046},1589334,{"$f":"VLOOKUP($B42,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":-29077.761999999999},1560256.2379999999,{"$f":"VLOOKUP($B42,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":2200},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B42,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B42,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B42,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B42,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B42,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B42,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B42,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B42,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,1562456.2379999999,{"$f":"VLOOKUP($B42,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":419},null,null,null,null,"8312627",null,null,1562456.2379999999,18084,1544372.2379999999]
["Landau Forte Academy Moorhead",2009,{"$f":"VLOOKUP($B43,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":679966},{"$f":"VLOOKUP($B43,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":182903.54853043871},{"$f":"VLOOKUP($B43,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B43,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":96371.406249999913},{"$f":"VLOOKUP($B43,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":16688.883495145692},{"$f":"VLOOKUP($B43,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":5880.0000000000109},{"$f":"VLOOKUP($B43,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B43,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B43,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":4098},{"$f":"VLOOKUP($B43,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1100307.8382755844,{"$f":"VLOOKUP($B43,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":-3791.4105672960113},{"$f":"VLOOKUP($B43,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1096516.4277082884,{"$f":"VLOOKUP($B43,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1096516.4277082884,{"$f":"VLOOKUP($B43,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},1096516.4277082884,{"$f":"VLOOKUP($B43,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":9859.4000000000015},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B43,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B43,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B43,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B43,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B43,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B43,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B43,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B43,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,1106375.8277082883,{"$f":"VLOOKUP($B43,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":238},null,null,null,null,"8312009",null,null,1106375.8277082883,4098,1102277.8277082883]
["Oakwood Infant and Nursery School",2473,{"$f":"VLOOKUP($B44,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":765676},{"$f":"VLOOKUP($B44,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":159320.00000000006},{"$f":"VLOOKUP($B44,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B44,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":80627.118644067872},{"$f":"VLOOKUP($B44,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":8055.0561797752853},{"$f":"VLOOKUP($B44,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B44,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B44,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B44,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":23644},{"$f":"VLOOKUP($B44,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1151722.1748238432,{"$f":"VLOOKUP($B44,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B44,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1151722.1748238432,{"$f":"VLOOKUP($B44,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1151722.1748238432,{"$f":"VLOOKUP($B44,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":-18598.664000000001},1133123.5108238431,{"$f":"VLOOKUP($B44,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":3300},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B44,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B44,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B44,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B44,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B44,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B44,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B44,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B44,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":190928},0,1327351.5108238431,{"$f":"VLOOKUP($B44,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":268},null,null,null,null,"8312473",null,null,1327351.5108238431,23644,1303707.5108238431]
["Oakwood Junior School",2471,{"$f":"VLOOKUP($B45,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":997093},{"$f":"VLOOKUP($B45,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":231074.35364347466},{"$f":"VLOOKUP($B45,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B45,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":170537.82352941189},{"$f":"VLOOKUP($B45,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":5884.9999999999991},{"$f":"VLOOKUP($B45,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B45,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B45,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B45,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":23644},{"$f":"VLOOKUP($B45,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1542634.1771728864,{"$f":"VLOOKUP($B45,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":-5903.580416857345},{"$f":"VLOOKUP($B45,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1536730.5967560292,{"$f":"VLOOKUP($B45,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1536730.5967560292,{"$f":"VLOOKUP($B45,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":-24219.901999999998},1512510.6947560292,{"$f":"VLOOKUP($B45,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B45,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B45,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B45,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B45,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B45,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B45,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B45,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B45,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,1512510.6947560292,{"$f":"VLOOKUP($B45,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":349},null,null,null,null,"8312471",null,null,1512510.6947560292,23644,1488866.6947560292]
["Ashwood Spencer Academy (formerly Osmaston)",2021,{"$f":"VLOOKUP($B46,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":1682773},{"$f":"VLOOKUP($B46,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":590971.64115646272},{"$f":"VLOOKUP($B46,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B46,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":261706.00000000015},{"$f":"VLOOKUP($B46,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":64749.657534246726},{"$f":"VLOOKUP($B46,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":14654.880952380976},{"$f":"VLOOKUP($B46,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B46,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B46,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":5035},{"$f":"VLOOKUP($B46,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},2734290.1796430908,{"$f":"VLOOKUP($B46,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B46,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},2734290.1796430908,{"$f":"VLOOKUP($B46,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},2734290.1796430908,{"$f":"VLOOKUP($B46,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},2734290.1796430908,{"$f":"VLOOKUP($B46,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":6582.6},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B46,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B46,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B46,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B46,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B46,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B46,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B46,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B46,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":124612},0,2865484.7796430909,{"$f":"VLOOKUP($B46,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":589},null,null,null,null,"8312021",null,null,2865484.7796430909,5035,2860449.7796430909]
["Parkview Primary School",2003,{"$f":"VLOOKUP($B47,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":605684},{"$f":"VLOOKUP($B47,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":17535.000000000004},{"$f":"VLOOKUP($B47,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B47,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":49192.290502793287},{"$f":"VLOOKUP($B47,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":5013.0386740331478},{"$f":"VLOOKUP($B47,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B47,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B47,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B47,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":31950},{"$f":"VLOOKUP($B47,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},823774.3291768264,{"$f":"VLOOKUP($B47,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B47,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},823774.3291768264,{"$f":"VLOOKUP($B47,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":3175.6708231735975},826950,{"$f":"VLOOKUP($B47,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":-14712.375999999998},812237.62399999995,{"$f":"VLOOKUP($B47,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":10132.950000000001},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B47,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B47,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B47,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B47,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B47,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B47,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B47,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B47,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":91517},0,913887.57399999991,{"$f":"VLOOKUP($B47,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":212},null,null,null,null,"8312003",null,null,913887.57399999991,31950,881937.57399999991]
["Pear Tree Community Junior School",2017,{"$f":"VLOOKUP($B48,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":1017092},{"$f":"VLOOKUP($B48,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":314602.96610169491},{"$f":"VLOOKUP($B48,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B48,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":238841.49779735689},{"$f":"VLOOKUP($B48,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":76505},{"$f":"VLOOKUP($B48,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":15435.00000000006},{"$f":"VLOOKUP($B48,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B48,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B48,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":4108},{"$f":"VLOOKUP($B48,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1780984.4638990518,{"$f":"VLOOKUP($B48,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":-2585.1006485235584},{"$f":"VLOOKUP($B48,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1778399.3632505282,{"$f":"VLOOKUP($B48,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1778399.3632505282,{"$f":"VLOOKUP($B48,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},1778399.3632505282,{"$f":"VLOOKUP($B48,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B48,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B48,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B48,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B48,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B48,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B48,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B48,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B48,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,1778399.3632505282,{"$f":"VLOOKUP($B48,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":356},null,null,null,null,"8312423",null,null,1778399.3632505282,4108,1774291.3632505282]
["Pear Tree Infant School",2424,{"$f":"VLOOKUP($B49,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":734249},{"$f":"VLOOKUP($B49,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":206372.87109375012},{"$f":"VLOOKUP($B49,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B49,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":113578.2653061225},{"$f":"VLOOKUP($B49,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":106853.25714285712},{"$f":"VLOOKUP($B49,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":4954.2773437500009},{"$f":"VLOOKUP($B49,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B49,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B49,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":15842},{"$f":"VLOOKUP($B49,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1296249.6708864798,{"$f":"VLOOKUP($B49,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B49,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1296249.6708864798,{"$f":"VLOOKUP($B49,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1296249.6708864798,{"$f":"VLOOKUP($B49,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":-17835.286},1278414.3848864797,{"$f":"VLOOKUP($B49,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":5488.4},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B49,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B49,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B49,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B49,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B49,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B49,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B49,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B49,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,1283902.7848864796,{"$f":"VLOOKUP($B49,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":257},null,null,null,null,"8312424",null,null,1283902.7848864796,15842,1268060.7848864796]
["Portway Infant School",2439,{"$f":"VLOOKUP($B50,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":662824},{"$f":"VLOOKUP($B50,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":33599.999999999985},{"$f":"VLOOKUP($B50,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B50,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":49736.883116883044},{"$f":"VLOOKUP($B50,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":4964.7999999999993},{"$f":"VLOOKUP($B50,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B50,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B50,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B50,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":12249},{"$f":"VLOOKUP($B50,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},877774.68311688304,{"$f":"VLOOKUP($B50,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B50,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},877774.68311688304,{"$f":"VLOOKUP($B50,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":4474.3168831169605},882249,{"$f":"VLOOKUP($B50,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":-16100.335999999999},866148.66399999999,{"$f":"VLOOKUP($B50,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":6582.6},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B50,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B50,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B50,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B50,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B50,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B50,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B50,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B50,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,872731.26399999997,{"$f":"VLOOKUP($B50,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":232},null,null,null,null,"8312439",null,null,872731.26399999997,12249,860482.26399999997]
["Portway Junior School",2440,{"$f":"VLOOKUP($B51,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":1031377},{"$f":"VLOOKUP($B51,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":56027.984093730607},{"$f":"VLOOKUP($B51,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B51,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":80418.180515759406},{"$f":"VLOOKUP($B51,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":534.99999999999909},{"$f":"VLOOKUP($B51,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B51,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B51,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B51,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":7164},{"$f":"VLOOKUP($B51,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1289922.16460949,{"$f":"VLOOKUP($B51,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B51,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1289922.16460949,{"$f":"VLOOKUP($B51,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":70991.835390510038},1360914,{"$f":"VLOOKUP($B51,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},1360914,{"$f":"VLOOKUP($B51,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B51,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B51,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B51,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B51,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B51,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B51,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B51,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B51,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,1360914,{"$f":"VLOOKUP($B51,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":361},null,null,null,null,"8312440",null,null,1360914,7164,1353750]
["Ravensdale Infant and Nursery School",2462,{"$f":"VLOOKUP($B52,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":711393},{"$f":"VLOOKUP($B52,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":80538.084677419421},{"$f":"VLOOKUP($B52,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B52,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":74188.660714285783},{"$f":"VLOOKUP($B52,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":19250.722543352571},{"$f":"VLOOKUP($B52,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B52,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B52,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B52,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":19025},{"$f":"VLOOKUP($B52,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1018795.4679350577,{"$f":"VLOOKUP($B52,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B52,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1018795.4679350577,{"$f":"VLOOKUP($B52,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1018795.4679350577,{"$f":"VLOOKUP($B52,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":-17280.101999999999},1001515.3659350578,{"$f":"VLOOKUP($B52,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":7129.7000000000007},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B52,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B52,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B52,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B52,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B52,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B52,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B52,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B52,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":115274},0,1123919.0659350576,{"$f":"VLOOKUP($B52,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":249},null,null,null,null,"8312462",null,null,1123919.0659350576,19025,1104894.0659350576]
["Ravensdale Junior School",2463,{"$f":"VLOOKUP($B53,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":985665},{"$f":"VLOOKUP($B53,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":117527.64635124308},{"$f":"VLOOKUP($B53,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B53,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":122474.99999999987},{"$f":"VLOOKUP($B53,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":12305.000000000005},{"$f":"VLOOKUP($B53,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B53,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B53,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B53,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":4282},{"$f":"VLOOKUP($B53,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1356654.6463512429,{"$f":"VLOOKUP($B53,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B53,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1356654.6463512429,{"$f":"VLOOKUP($B53,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1356654.6463512429,{"$f":"VLOOKUP($B53,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},1356654.6463512429,{"$f":"VLOOKUP($B53,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B53,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B53,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B53,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B53,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B53,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B53,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B53,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B53,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,1356654.6463512429,{"$f":"VLOOKUP($B53,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":345},null,null,null,null,"8312463",null,null,1356654.6463512429,4282,1352372.6463512429]
["Redwood Primary School",2505,{"$f":"VLOOKUP($B54,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":1711343},{"$f":"VLOOKUP($B54,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":332704.32973115321},{"$f":"VLOOKUP($B54,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B54,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":277787.88840262574},{"$f":"VLOOKUP($B54,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":77764.500978473516},{"$f":"VLOOKUP($B54,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":17634.439799331118},{"$f":"VLOOKUP($B54,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B54,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B54,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":40998},{"$f":"VLOOKUP($B54,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},2572632.1589115839,{"$f":"VLOOKUP($B54,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":-433.21370978396988},{"$f":"VLOOKUP($B54,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},2572198.9452018002,{"$f":"VLOOKUP($B54,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},2572198.9452018002,{"$f":"VLOOKUP($B54,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":-41569.401999999995},2530629.5432018004,{"$f":"VLOOKUP($B54,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":4120.6499999999996},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B54,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B54,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B54,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B54,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B54,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B54,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B54,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B54,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":209854},0,2744604.1932018003,{"$f":"VLOOKUP($B54,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":599},null,null,null,null,"8312505",null,null,2744604.1932018003,40998,2703606.1932018003]
["Reigate Park Primary School",2020,{"$f":"VLOOKUP($B55,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":1011378},{"$f":"VLOOKUP($B55,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":220037.84702549569},{"$f":"VLOOKUP($B55,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B55,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":162889.33797909415},{"$f":"VLOOKUP($B55,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":21451.94174757272},{"$f":"VLOOKUP($B55,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":12914.999999999913},{"$f":"VLOOKUP($B55,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B55,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B55,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":5214},{"$f":"VLOOKUP($B55,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1548286.1267521626,{"$f":"VLOOKUP($B55,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":-7850.0857640186341},{"$f":"VLOOKUP($B55,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1540436.040988144,{"$f":"VLOOKUP($B55,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1540436.040988144,{"$f":"VLOOKUP($B55,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},1540436.040988144,{"$f":"VLOOKUP($B55,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":6303.25},0,{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B55,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B55,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":133000.0000000002},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B55,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B55,'ERS 2020-21'!U:U)","v":66000},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B55,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B55,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B55,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":76687},0,1822426.2909881442,{"$f":"VLOOKUP($B55,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":354},null,null,null,null,"8312000",null,null,1822426.2909881442,5214,1817212.2909881442]
["Ridgeway Infant School",2458,{"$f":"VLOOKUP($B56,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":771390},{"$f":"VLOOKUP($B56,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":84116.067415730402},{"$f":"VLOOKUP($B56,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B56,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":76355.084745762768},{"$f":"VLOOKUP($B56,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":68212.499999999971},{"$f":"VLOOKUP($B56,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B56,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B56,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B56,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":14531},{"$f":"VLOOKUP($B56,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1129004.6521614932,{"$f":"VLOOKUP($B56,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":-675.21838540284671},{"$f":"VLOOKUP($B56,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1128329.4337760904,{"$f":"VLOOKUP($B56,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1128329.4337760904,{"$f":"VLOOKUP($B56,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":-18737.46},1109591.9737760904,{"$f":"VLOOKUP($B56,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":3300},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B56,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B56,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B56,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B56,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B56,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B56,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B56,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B56,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,1112891.9737760904,{"$f":"VLOOKUP($B56,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":270},null,null,null,null,"8312458",null,null,1112891.9737760904,14531,1098360.9737760904]
["Roe Farm Primary School",2001,{"$f":"VLOOKUP($B57,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":1114230},{"$f":"VLOOKUP($B57,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":256190.13513513503},{"$f":"VLOOKUP($B57,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B57,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":175534.82142857162},{"$f":"VLOOKUP($B57,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":9790.0293255131965},{"$f":"VLOOKUP($B57,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":3149.9999999999927},{"$f":"VLOOKUP($B57,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B57,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B57,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":25488},{"$f":"VLOOKUP($B57,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1698782.9858892199,{"$f":"VLOOKUP($B57,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B57,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1698782.9858892199,{"$f":"VLOOKUP($B57,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1698782.9858892199,{"$f":"VLOOKUP($B57,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":-27065.219999999998},1671717.7658892199,{"$f":"VLOOKUP($B57,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":5209.05},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B57,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B57,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B57,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B57,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B57,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B57,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B57,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B57,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":156629},0,1833555.81588922,{"$f":"VLOOKUP($B57,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":390},null,null,null,null,"8312001",null,null,1833555.81588922,25488,1808067.81588922]
["Rosehill Infant and Nursery School",2429,{"$f":"VLOOKUP($B58,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":411408},{"$f":"VLOOKUP($B58,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":82529.108743605379},{"$f":"VLOOKUP($B58,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B58,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":57716.12903225801},{"$f":"VLOOKUP($B58,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":66923.636363636382},{"$f":"VLOOKUP($B58,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B58,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B58,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B58,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":11825},{"$f":"VLOOKUP($B58,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},744801.87413949973,{"$f":"VLOOKUP($B58,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B58,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},744801.87413949973,{"$f":"VLOOKUP($B58,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},744801.87413949973,{"$f":"VLOOKUP($B58,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":-9993.3119999999999},734808.5621394997,{"$f":"VLOOKUP($B58,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":6303.25},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B58,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B58,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B58,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B58,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B58,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B58,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B58,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B58,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":112901},0,854012.8121394997,{"$f":"VLOOKUP($B58,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":144},null,null,null,null,"8312429",null,null,854012.8121394997,11825,842187.8121394997]
["Shelton Infant School",2444,{"$f":"VLOOKUP($B59,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":577114},{"$f":"VLOOKUP($B59,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":95572.815533980582},{"$f":"VLOOKUP($B59,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B59,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":59401.567164179178},{"$f":"VLOOKUP($B59,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":20509.635036496325},{"$f":"VLOOKUP($B59,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B59,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B59,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B59,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":12558},{"$f":"VLOOKUP($B59,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},879556.01773465611,{"$f":"VLOOKUP($B59,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B59,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},879556.01773465611,{"$f":"VLOOKUP($B59,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},879556.01773465611,{"$f":"VLOOKUP($B59,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":-14018.395999999999},865537.62173465616,{"$f":"VLOOKUP($B59,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":10138.75},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B59,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B59,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B59,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B59,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B59,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B59,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B59,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B59,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":139637},0,1015313.3717346562,{"$f":"VLOOKUP($B59,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":202},null,null,null,null,"8312444",null,null,1015313.3717346562,12558,1002755.3717346562]
["Shelton Junior School",5209,{"$f":"VLOOKUP($B60,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":797103},{"$f":"VLOOKUP($B60,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":161762.18631178699},{"$f":"VLOOKUP($B60,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B60,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":108568.55769230757},{"$f":"VLOOKUP($B60,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":11235.000000000004},{"$f":"VLOOKUP($B60,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":3727.5000000000077},{"$f":"VLOOKUP($B60,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B60,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B60,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":4748},{"$f":"VLOOKUP($B60,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1201544.2440040945,{"$f":"VLOOKUP($B60,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B60,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1201544.2440040945,{"$f":"VLOOKUP($B60,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1201544.2440040945,{"$f":"VLOOKUP($B60,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":-19362.041999999998},1182182.2020040946,{"$f":"VLOOKUP($B60,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B60,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B60,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B60,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B60,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B60,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B60,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B60,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B60,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,1182182.2020040946,{"$f":"VLOOKUP($B60,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":279},null,null,null,null,"8315209",null,null,1182182.2020040946,4748,1177434.2020040946]
["Silverhill Primary School",2469,{"$f":"VLOOKUP($B61,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":1199940},{"$f":"VLOOKUP($B61,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":39384.138755980872},{"$f":"VLOOKUP($B61,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B61,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":97019.999999999898},{"$f":"VLOOKUP($B61,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":8114.1666666666642},{"$f":"VLOOKUP($B61,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B61,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B61,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B61,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":21025},{"$f":"VLOOKUP($B61,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1479883.3054226476,{"$f":"VLOOKUP($B61,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B61,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1479883.3054226476,{"$f":"VLOOKUP($B61,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":116141.69457735238},1596025,{"$f":"VLOOKUP($B61,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":-29147.16},1566877.84,{"$f":"VLOOKUP($B61,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":2200},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B61,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B61,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B61,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B61,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B61,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B61,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B61,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B61,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,1569077.84,{"$f":"VLOOKUP($B61,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":420},null,null,null,null,"8312469",null,null,1569077.84,21025,1548052.84]
["Springfield Primary School",2466,{"$f":"VLOOKUP($B62,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":911383},{"$f":"VLOOKUP($B62,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":109201.73333333329},{"$f":"VLOOKUP($B62,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B62,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":115381.69811320756},{"$f":"VLOOKUP($B62,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":3778.560885608852},{"$f":"VLOOKUP($B62,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":2502.4999999999964},{"$f":"VLOOKUP($B62,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B62,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B62,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":3414},{"$f":"VLOOKUP($B62,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1260061.4923321498,{"$f":"VLOOKUP($B62,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":-1792.4219775773806},{"$f":"VLOOKUP($B62,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1258269.0703545725,{"$f":"VLOOKUP($B62,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1258269.0703545725,{"$f":"VLOOKUP($B62,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},1258269.0703545725,{"$f":"VLOOKUP($B62,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":5482.6},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B62,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B62,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B62,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":180000},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B62,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B62,'ERS 2020-21'!U:U)","v":240000},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B62,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B62,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B62,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,1683751.6703545726,{"$f":"VLOOKUP($B62,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":319},null,null,null,null,"8312466",null,null,1683751.6703545726,3414,1680337.6703545726]
["St Alban's Catholic Primary School",3543,{"$f":"VLOOKUP($B63,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":899955},{"$f":"VLOOKUP($B63,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":98696.913183279627},{"$f":"VLOOKUP($B63,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B63,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":97846.875000000116},{"$f":"VLOOKUP($B63,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":21460.112359550483},{"$f":"VLOOKUP($B63,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B63,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B63,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B63,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":4162},{"$f":"VLOOKUP($B63,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1236520.9005428303,{"$f":"VLOOKUP($B63,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B63,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1236520.9005428303,{"$f":"VLOOKUP($B63,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1236520.9005428303,{"$f":"VLOOKUP($B63,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},1236520.9005428303,{"$f":"VLOOKUP($B63,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":5482.6},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B63,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B63,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B63,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B63,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B63,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B63,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B63,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B63,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":170617},0,1412620.5005428304,{"$f":"VLOOKUP($B63,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":315},null,null,null,null,"8313543",null,null,1412620.5005428304,4162,1408458.5005428304]
["St George's Catholic Voluntary Academy",3531,{"$f":"VLOOKUP($B64,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":982808},{"$f":"VLOOKUP($B64,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":122554.56828345371},{"$f":"VLOOKUP($B64,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B64,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":101766.66666666676},{"$f":"VLOOKUP($B64,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":18715.932203389777},{"$f":"VLOOKUP($B64,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B64,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B64,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B64,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":5278},{"$f":"VLOOKUP($B64,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1345523.1671535103,{"$f":"VLOOKUP($B64,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B64,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1345523.1671535103,{"$f":"VLOOKUP($B64,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1345523.1671535103,{"$f":"VLOOKUP($B64,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},1345523.1671535103,{"$f":"VLOOKUP($B64,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":5209.05},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B64,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B64,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B64,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B64,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B64,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B64,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B64,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B64,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,1350732.2171535103,{"$f":"VLOOKUP($B64,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":344},null,null,null,null,"8313531",null,null,1350732.2171535103,5278,1345454.2171535103]
["St James' Church of England Aided Infant School",3526,{"$f":"VLOOKUP($B65,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":208561},{"$f":"VLOOKUP($B65,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":48292.701149425287},{"$f":"VLOOKUP($B65,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B65,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":23323.5},{"$f":"VLOOKUP($B65,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":26273.363636363643},{"$f":"VLOOKUP($B65,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":4042.5000000000182},{"$f":"VLOOKUP($B65,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B65,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B65,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":971},{"$f":"VLOOKUP($B65,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},425864.06478578894,{"$f":"VLOOKUP($B65,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B65,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},425864.06478578894,{"$f":"VLOOKUP($B65,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},425864.06478578894,{"$f":"VLOOKUP($B65,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":-5066.0540000000001},420798.01078578894,{"$f":"VLOOKUP($B65,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":4382.6000000000004},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B65,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B65,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B65,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B65,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B65,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B65,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B65,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B65,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":55982},0,481162.61078578891,{"$f":"VLOOKUP($B65,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":73},null,null,null,null,"8313526",null,null,481162.61078578891,971,480191.61078578891]
["St James' Church of England Aided Junior School",3535,{"$f":"VLOOKUP($B66,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":834244},{"$f":"VLOOKUP($B66,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":212672.00438242403},{"$f":"VLOOKUP($B66,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B66,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":174926.25},{"$f":"VLOOKUP($B66,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":47778.625429553198},{"$f":"VLOOKUP($B66,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":4864.1580756013709},{"$f":"VLOOKUP($B66,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B66,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B66,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":3451},{"$f":"VLOOKUP($B66,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1392336.0378875786,{"$f":"VLOOKUP($B66,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":-3213.6533326249119},{"$f":"VLOOKUP($B66,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1389122.3845549538,{"$f":"VLOOKUP($B66,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1389122.3845549538,{"$f":"VLOOKUP($B66,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":-20264.216},1368858.1685549538,{"$f":"VLOOKUP($B66,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B66,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B66,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B66,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B66,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B66,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B66,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B66,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B66,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,1368858.1685549538,{"$f":"VLOOKUP($B66,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":292},null,null,null,null,"8313535",null,null,1368858.1685549538,3451,1365407.1685549538]
["St John Fisher Catholic Voluntary Academy",2008,{"$f":"VLOOKUP($B67,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":657110},{"$f":"VLOOKUP($B67,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":118939.06113537116},{"$f":"VLOOKUP($B67,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B67,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":82966.935483871013},{"$f":"VLOOKUP($B67,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":15381.25},{"$f":"VLOOKUP($B67,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B67,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B67,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B67,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":3933},{"$f":"VLOOKUP($B67,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},992730.24661924224,{"$f":"VLOOKUP($B67,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B67,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},992730.24661924224,{"$f":"VLOOKUP($B67,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},992730.24661924224,{"$f":"VLOOKUP($B67,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},992730.24661924224,{"$f":"VLOOKUP($B67,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":1100},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B67,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B67,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B67,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B67,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B67,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B67,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B67,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B67,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,993830.24661924224,{"$f":"VLOOKUP($B67,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":230},null,null,null,null,"8312008",null,null,993830.24661924224,3933,989897.24661924224]
["St Joseph's Catholic Primary School, Derby",3542,{"$f":"VLOOKUP($B68,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":1117087},{"$f":"VLOOKUP($B68,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":186264.18577162013},{"$f":"VLOOKUP($B68,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B68,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":115145.05681818161},{"$f":"VLOOKUP($B68,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":101498.04733727811},{"$f":"VLOOKUP($B68,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B68,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B68,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B68,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":6467},{"$f":"VLOOKUP($B68,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1640861.2899270798,{"$f":"VLOOKUP($B68,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":-976.34760972290167},{"$f":"VLOOKUP($B68,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1639884.9423173568,{"$f":"VLOOKUP($B68,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1639884.9423173568,{"$f":"VLOOKUP($B68,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},1639884.9423173568,{"$f":"VLOOKUP($B68,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":4114.8500000000004},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B68,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B68,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B68,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B68,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B68,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B68,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B68,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B68,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,1643999.7923173569,{"$f":"VLOOKUP($B68,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":391},null,null,null,null,"8313542",null,null,1643999.7923173569,6467,1637532.7923173569]
["St Mary's Catholic Primary School and Nursery",3528,{"$f":"VLOOKUP($B69,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":905669},{"$f":"VLOOKUP($B69,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":143803.3598964327},{"$f":"VLOOKUP($B69,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B69,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":138170.38610038604},{"$f":"VLOOKUP($B69,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":47040.948905109559},{"$f":"VLOOKUP($B69,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B69,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B69,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B69,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":9383},{"$f":"VLOOKUP($B69,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1358466.6949019283,{"$f":"VLOOKUP($B69,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":-6439.5030134067565},{"$f":"VLOOKUP($B69,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1352027.1918885217,{"$f":"VLOOKUP($B69,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1352027.1918885217,{"$f":"VLOOKUP($B69,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},1352027.1918885217,{"$f":"VLOOKUP($B69,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":8218.1},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B69,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B69,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B69,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B69,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B69,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B69,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B69,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B69,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":112840},0,1473085.2918885218,{"$f":"VLOOKUP($B69,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":317},null,null,null,null,"8313528",null,null,1473085.2918885218,9383,1463702.2918885218]
["St Peter's Church of England Aided Junior School",3534,{"$f":"VLOOKUP($B70,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":708536},{"$f":"VLOOKUP($B70,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":54895.668016194395},{"$f":"VLOOKUP($B70,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B70,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":101842.8813559322},{"$f":"VLOOKUP($B70,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":15577.813765182173},{"$f":"VLOOKUP($B70,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B70,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B70,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B70,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":3478},{"$f":"VLOOKUP($B70,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},{"$f":"SUM(C70:L70)","v":998730.36313730874},{"$f":"VLOOKUP($B70,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":-6864.4135587347973},{"$f":"VLOOKUP($B70,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},{"$f":"SUM(M70:O70)","v":991865.94957857393},{"$f":"VLOOKUP($B70,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},{"$f":"P70+Q70","v":991865.94957857393},{"$f":"VLOOKUP($B70,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":-17210.703999999998},{"$f":"R70+S70","v":974655.2455785739},{"$f":"VLOOKUP($B70,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B70,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B70,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B70,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B70,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B70,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B70,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B70,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B70,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,{"$f":"SUM(T70:AB70)","v":974655.2455785739},{"$f":"VLOOKUP($B70,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":248},null,null,null,null,"8313534",null,null,{"$f":"AC70","v":974655.2455785739},{"$f":"K70","v":3478},{"$f":"AL70-AM70","v":971177.2455785739}]
["St Werburgh's Church of England VA Primary School",3532,{"$f":"VLOOKUP($B71,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":891384},{"$f":"VLOOKUP($B71,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":48894.904153354626},{"$f":"VLOOKUP($B71,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B71,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":84916.000000000131},{"$f":"VLOOKUP($B71,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":1854.6666666666649},{"$f":"VLOOKUP($B71,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B71,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B71,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B71,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":5182},{"$f":"VLOOKUP($B71,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1146631.5708200214,{"$f":"VLOOKUP($B71,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B71,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1146631.5708200214,{"$f":"VLOOKUP($B71,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":28550.429179978557},1175182,{"$f":"VLOOKUP($B71,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},1175182,{"$f":"VLOOKUP($B71,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":7123.9000000000005},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B71,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B71,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B71,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B71,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B71,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B71,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B71,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B71,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,1182305.8999999999,{"$f":"VLOOKUP($B71,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":312},null,null,null,null,"8313532",null,null,1182305.8999999999,5182,1177123.8999999999]
["Village Primary School",3546,{"$f":"VLOOKUP($B72,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":1765626},{"$f":"VLOOKUP($B72,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":456621.92307692301},{"$f":"VLOOKUP($B72,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B72,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":250077.1189979121},{"$f":"VLOOKUP($B72,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":99564.715909091028},{"$f":"VLOOKUP($B72,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B72,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B72,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B72,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":15932},{"$f":"VLOOKUP($B72,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},2702221.7579839258,{"$f":"VLOOKUP($B72,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":-3336.6897161006436},{"$f":"VLOOKUP($B72,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},2698885.0682678251,{"$f":"VLOOKUP($B72,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},2698885.0682678251,{"$f":"VLOOKUP($B72,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},2698885.0682678251,{"$f":"VLOOKUP($B72,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":3300},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B72,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B72,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B72,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B72,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B72,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B72,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B72,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B72,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":186895},0,2889080.0682678251,{"$f":"VLOOKUP($B72,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":618},null,null,null,null,"8313546",null,null,2889080.0682678251,15932,2873148.0682678251]
["Walter Evans Church of England Aided Primary School",3530,{"$f":"VLOOKUP($B73,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":1128515},{"$f":"VLOOKUP($B73,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":19724.521369963681},{"$f":"VLOOKUP($B73,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B73,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":67768.313069908749},{"$f":"VLOOKUP($B73,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":5031.5476190476174},{"$f":"VLOOKUP($B73,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B73,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B73,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B73,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":5407},{"$f":"VLOOKUP($B73,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1340846.3820589199,{"$f":"VLOOKUP($B73,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B73,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1340846.3820589199,{"$f":"VLOOKUP($B73,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":145810.61794108013},1486657,{"$f":"VLOOKUP($B73,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},1486657,{"$f":"VLOOKUP($B73,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":2473.5500000000002},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B73,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B73,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B73,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B73,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B73,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B73,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B73,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B73,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":121728},0,1610858.55,{"$f":"VLOOKUP($B73,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":395},null,null,null,null,"8313530",null,null,1610858.55,5407,1605451.55]
["Wren Park Primary School",2459,{"$f":"VLOOKUP($B74,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":1111373},{"$f":"VLOOKUP($B74,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":35896.826923076929},{"$f":"VLOOKUP($B74,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B74,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":90664.194528875538},{"$f":"VLOOKUP($B74,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":37895.567164179105},{"$f":"VLOOKUP($B74,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B74,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B74,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B74,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":20425},{"$f":"VLOOKUP($B74,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1410654.5886161318,{"$f":"VLOOKUP($B74,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B74,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1410654.5886161318,{"$f":"VLOOKUP($B74,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":68520.411383868195},1479175,{"$f":"VLOOKUP($B74,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":-26995.822},1452179.1780000001,{"$f":"VLOOKUP($B74,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":3841.3},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B74,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B74,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B74,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B74,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B74,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B74,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B74,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B74,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,1456020.4780000001,{"$f":"VLOOKUP($B74,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":389},null,null,null,null,"8312459",null,null,1456020.4780000001,20425,1435595.4780000001]
["Wyndham Primary Academy",2007,{"$f":"VLOOKUP($B75,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":1237081},{"$f":"VLOOKUP($B75,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":313433.82882882899},{"$f":"VLOOKUP($B75,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B75,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":124735.94262295104},{"$f":"VLOOKUP($B75,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":34686.310160427893},{"$f":"VLOOKUP($B75,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B75,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B75,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B75,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":4365.6499999999996},{"$f":"VLOOKUP($B75,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1828702.7316122076,{"$f":"VLOOKUP($B75,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":6540.8508911230947},{"$f":"VLOOKUP($B75,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1835243.5825033307,{"$f":"VLOOKUP($B75,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1835243.5825033307,{"$f":"VLOOKUP($B75,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},1835243.5825033307,{"$f":"VLOOKUP($B75,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":2473.5500000000002},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B75,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B75,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B75,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B75,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B75,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B75,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B75,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B75,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":120608},0,1958325.1325033307,{"$f":"VLOOKUP($B75,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":433},null,null,null,null,"8312007",null,null,1958325.1325033307,4365.6499999999996,1953959.4825033308]
["Zaytouna",4000,{"$f":"VLOOKUP($B76,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":837101},{"$f":"VLOOKUP($B76,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":157505.13678641862},{"$f":"VLOOKUP($B76,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B76,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":108672.38805970158},{"$f":"VLOOKUP($B76,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":60857.823529411755},{"$f":"VLOOKUP($B76,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B76,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B76,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B76,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":13610},{"$f":"VLOOKUP($B76,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},1292146.3483755321,{"$f":"VLOOKUP($B76,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B76,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},1292146.3483755321,{"$f":"VLOOKUP($B76,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},1292146.3483755321,{"$f":"VLOOKUP($B76,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},1292146.3483755321,{"$f":"VLOOKUP($B76,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":8218.1},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B76,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B76,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B76,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B76,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B76,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B76,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B76,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B76,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,1300364.4483755322,{"$f":"VLOOKUP($B76,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":293},null,null,null,null,"8314000",null,null,1300364.4483755322,13610,1286754.4483755322]
[]
["Total Primary","Total Primary",{"$f":"SUM(C5:C77)","v":66911178.560000002},11495562.452714805,0,8650528.5557323731,2260952.1696683159,189589.603408333,8236800,0,794147.87125000008,334206,98872965.212773845,-91605.749119148648,0,98781359.463654697,858657.31256548781,99640016.776220188,-574129.65399999998,99065887.122220144,293902.21250000002,48000,693500.00000000023,0,812940,0,4684047,0,105550276.33472016,23420.080000000002,null,{"$f":"SUM(AF5:AF77)","v":0}]
[]
["Chellaston Academy",5402,{"$f":"VLOOKUP($B80,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":6099971.6800599992},{"$f":"VLOOKUP($B80,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":267957.83035907173},{"$f":"VLOOKUP($B80,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B80,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":345736.44613269437},{"$f":"VLOOKUP($B80,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":5843.5955056179691},{"$f":"VLOOKUP($B80,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B80,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B80,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B80,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":43803},{"$f":"VLOOKUP($B80,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},{"$f":"SUM(C80:L80)","v":6877712.5520573827},{"$f":"VLOOKUP($B80,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B80,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},{"$f":"SUM(M80:O80)","v":6877712.5520573827},{"$f":"VLOOKUP($B80,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":389423.79794261791},{"$f":"P80+Q80","v":7267136.3500000006},{"$f":"VLOOKUP($B80,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},{"$f":"R80+S80","v":7267136.3500000006},{"$f":"VLOOKUP($B80,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B80,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B80,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B80,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B80,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B80,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B80,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B80,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B80,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,{"$f":"SUM(T80:AB80)","v":7267136.3500000006},{"$f":"VLOOKUP($B80,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":1444.6666700000001},null,null,null,null,"8315402",null,null,{"$f":"AC80","v":7267136.3500000006},{"$f":"K80","v":43803},{"$f":"AL80-AM80","v":7223333.3500000006}]
["da Vinci Community College",4007,{"$f":"VLOOKUP($B81,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":2708573},{"$f":"VLOOKUP($B81,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":679194.19298245595},{"$f":"VLOOKUP($B81,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B81,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":318896.80045699043},{"$f":"VLOOKUP($B81,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":38880},{"$f":"VLOOKUP($B81,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B81,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B81,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B81,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":22936},{"$f":"VLOOKUP($B81,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":24267},3907146.9934394462,{"$f":"VLOOKUP($B81,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B81,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},3907146.9934394462,{"$f":"VLOOKUP($B81,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},3907146.9934394462,{"$f":"VLOOKUP($B81,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},3907146.9934394462,{"$f":"VLOOKUP($B81,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B81,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B81,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B81,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B81,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B81,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B81,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B81,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B81,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,3907146.9934394462,{"$f":"VLOOKUP($B81,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":641},null,null,null,null,"8314608",null,null,3907146.9934394462,22936,3884210.9934394462]
["Derby Cathedral School",4004,{"$f":"VLOOKUP($B82,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":1865021.6666800599},{"$f":"VLOOKUP($B82,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":360866.48379139119},{"$f":"VLOOKUP($B82,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B82,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":132655.11461807208},{"$f":"VLOOKUP($B82,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":1867.0391061452551},{"$f":"VLOOKUP($B82,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B82,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B82,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B82,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":14329.03},{"$f":"VLOOKUP($B82,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},2489139.3341956683,{"$f":"VLOOKUP($B82,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B82,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},2489139.3341956683,{"$f":"VLOOKUP($B82,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},2489139.3341956683,{"$f":"VLOOKUP($B82,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},2489139.3341956683,{"$f":"VLOOKUP($B82,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B82,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B82,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B82,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B82,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B82,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B82,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B82,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B82,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,2489139.3341956683,{"$f":"VLOOKUP($B82,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":464.16666666999998},null,null,null,null,8319999,null,null,2489139.3341956683,14329.03,2474810.3041956685]
["Derby Moor Community Sports College",4178,{"$f":"VLOOKUP($B83,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":5785346.5},{"$f":"VLOOKUP($B83,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":1001828.5697676765},{"$f":"VLOOKUP($B83,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B83,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":558479.49470561021},{"$f":"VLOOKUP($B83,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":49898.734177215127},{"$f":"VLOOKUP($B83,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B83,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B83,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B83,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":31693},{"$f":"VLOOKUP($B83,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},7541646.2986505013,{"$f":"VLOOKUP($B83,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B83,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},7541646.2986505013,{"$f":"VLOOKUP($B83,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},7541646.2986505013,{"$f":"VLOOKUP($B83,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},7541646.2986505013,{"$f":"VLOOKUP($B83,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B83,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B83,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B83,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B83,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B83,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B83,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B83,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B83,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,7541646.2986505013,{"$f":"VLOOKUP($B83,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":1368.75},null,null,null,null,"8314178",null,null,7541646.2986505013,31693,7509953.2986505013]
["Lees Brook Community Sports College",4006,{"$f":"VLOOKUP($B84,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":4479321},{"$f":"VLOOKUP($B84,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":554868.13559322082},{"$f":"VLOOKUP($B84,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B84,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":421158.17524630181},{"$f":"VLOOKUP($B84,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":10089.527410207938},{"$f":"VLOOKUP($B84,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B84,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B84,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B84,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":27312},{"$f":"VLOOKUP($B84,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},5607148.8382497309,{"$f":"VLOOKUP($B84,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B84,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},5607148.8382497309,{"$f":"VLOOKUP($B84,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},5607148.8382497309,{"$f":"VLOOKUP($B84,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},5607148.8382497309,{"$f":"VLOOKUP($B84,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":0},0,{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B84,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B84,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":24000},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B84,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":30000},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B84,'ERS 2020-21'!U:U)","v":38500},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B84,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B84,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B84,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,5699648.8382497309,{"$f":"VLOOKUP($B84,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":1059},null,null,null,null,"8314181",null,null,5699648.8382497309,27312,5672336.8382497309]
["Littleover Community School",4182,{"$f":"VLOOKUP($B85,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":6232151},{"$f":"VLOOKUP($B85,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":278694.99999999988},{"$f":"VLOOKUP($B85,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B85,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":409402.94014119572},{"$f":"VLOOKUP($B85,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":41816.816326530643},{"$f":"VLOOKUP($B85,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B85,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B85,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B85,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":145580},{"$f":"VLOOKUP($B85,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},7222045.7564677261,{"$f":"VLOOKUP($B85,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B85,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},7222045.7564677261,{"$f":"VLOOKUP($B85,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":283534.24353227392},7505580,{"$f":"VLOOKUP($B85,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":-85696.896000000008},7419883.1040000003,{"$f":"VLOOKUP($B85,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B85,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B85,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B85,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B85,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B85,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B85,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B85,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B85,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,7419883.1040000003,{"$f":"VLOOKUP($B85,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":1472},null,null,null,null,"8314182",null,null,7419883.1040000003,145580,7274303.1040000003]
["Merrill College",4001,{"$f":"VLOOKUP($B86,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":3549530},{"$f":"VLOOKUP($B86,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":1081949.8925624776},{"$f":"VLOOKUP($B86,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B86,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":493143.7258263508},{"$f":"VLOOKUP($B86,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":105368.51063829786},{"$f":"VLOOKUP($B86,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":45053.158522049976},{"$f":"VLOOKUP($B86,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B86,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B86,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":38567},{"$f":"VLOOKUP($B86,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":371989},5800001.2875491763,{"$f":"VLOOKUP($B86,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B86,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},5800001.2875491763,{"$f":"VLOOKUP($B86,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},5800001.2875491763,{"$f":"VLOOKUP($B86,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},5800001.2875491763,{"$f":"VLOOKUP($B86,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B86,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B86,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B86,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B86,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B86,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B86,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B86,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B86,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,5800001.2875491763,{"$f":"VLOOKUP($B86,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":848},null,null,null,null,"8314001",null,null,5800001.2875491763,38567,5761434.2875491763]
["Murray Park School",5406,{"$f":"VLOOKUP($B87,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":4289939.88},{"$f":"VLOOKUP($B87,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":702483.00601390854},{"$f":"VLOOKUP($B87,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B87,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":485585.18296952924},{"$f":"VLOOKUP($B87,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":61522.661207778889},{"$f":"VLOOKUP($B87,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":4956.1866125760571},{"$f":"VLOOKUP($B87,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B87,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B87,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":25560},{"$f":"VLOOKUP($B87,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},5684446.9168037931,{"$f":"VLOOKUP($B87,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B87,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},5684446.9168037931,{"$f":"VLOOKUP($B87,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},5684446.9168037931,{"$f":"VLOOKUP($B87,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":-59270.581440000009},5625176.3353637932,{"$f":"VLOOKUP($B87,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B87,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B87,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B87,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B87,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B87,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B87,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B87,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B87,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,5625176.3353637932,{"$f":"VLOOKUP($B87,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":1018.08},null,null,null,null,"8315406",null,null,5625176.3353637932,25560,5599616.3353637932]
["Noel Baker Community School and Language College",4005,{"$f":"VLOOKUP($B88,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":4214351},{"$f":"VLOOKUP($B88,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":846964.05243790266},{"$f":"VLOOKUP($B88,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B88,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":380922.53189709462},{"$f":"VLOOKUP($B88,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":8657.5075987841956},{"$f":"VLOOKUP($B88,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B88,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B88,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B88,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":28085},{"$f":"VLOOKUP($B88,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":419920},6013300.0919337813,{"$f":"VLOOKUP($B88,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B88,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},6013300.0919337813,{"$f":"VLOOKUP($B88,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},6013300.0919337813,{"$f":"VLOOKUP($B88,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},6013300.0919337813,{"$f":"VLOOKUP($B88,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B88,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B88,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B88,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B88,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B88,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B88,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B88,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B88,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,6013300.0919337813,{"$f":"VLOOKUP($B88,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":989},null,null,null,null,"8315407",null,null,6013300.0919337813,28085,5985215.0919337813]
["Saint Benedict Catholic Voluntary Academy",4607,{"$f":"VLOOKUP($B89,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":5049444},{"$f":"VLOOKUP($B89,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":919034.59183673421},{"$f":"VLOOKUP($B89,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B89,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":443963.82517371449},{"$f":"VLOOKUP($B89,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":37471.383067896044},{"$f":"VLOOKUP($B89,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B89,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B89,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B89,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":28601},{"$f":"VLOOKUP($B89,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},6592914.8000783436,{"$f":"VLOOKUP($B89,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B89,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},6592914.8000783436,{"$f":"VLOOKUP($B89,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},6592914.8000783436,{"$f":"VLOOKUP($B89,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},6592914.8000783436,{"$f":"VLOOKUP($B89,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":0},0,{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B89,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B89,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":100000},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B89,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":12000},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B89,'ERS 2020-21'!U:U)","v":170000},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B89,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B89,'ERS 2020-21'!W:W)","v":58852.61},{"$f":"IFERROR(VLOOKUP(B89,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,6933767.4100783439,{"$f":"VLOOKUP($B89,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":1194},null,null,null,null,"8314607",null,null,6933767.4100783439,28601,6905166.4100783439]
["City of Derby Academy",4008,{"$f":"VLOOKUP($B90,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":3971640},{"$f":"VLOOKUP($B90,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":848634.53342674929},{"$f":"VLOOKUP($B90,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B90,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":540634.60285182111},{"$f":"VLOOKUP($B90,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":171360.00000000009},{"$f":"VLOOKUP($B90,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":16101.442307692296},{"$f":"VLOOKUP($B90,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B90,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B90,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":32653},{"$f":"VLOOKUP($B90,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},5695423.5785862627,{"$f":"VLOOKUP($B90,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B90,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},5695423.5785862627,{"$f":"VLOOKUP($B90,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},5695423.5785862627,{"$f":"VLOOKUP($B90,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},5695423.5785862627,{"$f":"VLOOKUP($B90,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B90,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B90,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B90,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B90,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B90,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B90,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B90,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B90,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,5695423.5785862627,{"$f":"VLOOKUP($B90,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":939},null,null,null,null,"8314002",null,null,5695423.5785862627,32653,5662770.5785862627]
["West Park School",5412,{"$f":"VLOOKUP($B91,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":5831986.4399999995},{"$f":"VLOOKUP($B91,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":543344.59489160054},{"$f":"VLOOKUP($B91,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B91,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":416615.12467060785},{"$f":"VLOOKUP($B91,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":8806.0722181282326},{"$f":"VLOOKUP($B91,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B91,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B91,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B91,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":27570},{"$f":"VLOOKUP($B91,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},6942722.2317803362,{"$f":"VLOOKUP($B91,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B91,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},6942722.2317803362,{"$f":"VLOOKUP($B91,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":264},6942986.2317803362,{"$f":"VLOOKUP($B91,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},6942986.2317803362,{"$f":"VLOOKUP($B91,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B91,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B91,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B91,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B91,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B91,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B91,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B91,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B91,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,6942986.2317803362,{"$f":"VLOOKUP($B91,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":1383.08},null,null,null,null,"8315412",null,null,6942986.2317803362,27570,6915416.2317803362]
["Allestree Woodlands School",5414,{"$f":"VLOOKUP($B92,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":4730718},{"$f":"VLOOKUP($B92,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":437285.12033042207},{"$f":"VLOOKUP($B92,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B92,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":316951.563955936},{"$f":"VLOOKUP($B92,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":11519.999999999998},{"$f":"VLOOKUP($B92,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B92,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B92,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B92,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":31693},{"$f":"VLOOKUP($B92,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},5642567.6842863578,{"$f":"VLOOKUP($B92,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B92,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},5642567.6842863578,{"$f":"VLOOKUP($B92,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},5642567.6842863578,{"$f":"VLOOKUP($B92,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},5642567.6842863578,{"$f":"VLOOKUP($B92,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B92,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B92,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B92,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":84000},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B92,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B92,'ERS 2020-21'!U:U)","v":72000},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B92,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B92,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B92,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,5798567.6842863578,{"$f":"VLOOKUP($B92,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":1119},null,null,null,null,"8315414",null,null,5798567.6842863578,31693,5766874.6842863578]
["Derby Manufacturing UTC",4003,{"$f":"VLOOKUP($B93,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":282782},{"$f":"VLOOKUP($B93,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":36488.333333333358},{"$f":"VLOOKUP($B93,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B93,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":27536.551724137906},{"$f":"VLOOKUP($B93,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":0},{"$f":"VLOOKUP($B93,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B93,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B93,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B93,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":27055},{"$f":"VLOOKUP($B93,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},488261.88505747129,{"$f":"VLOOKUP($B93,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B93,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},488261.88505747129,{"$f":"VLOOKUP($B93,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},488261.88505747129,{"$f":"VLOOKUP($B93,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},488261.88505747129,{"$f":"VLOOKUP($B93,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B93,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B93,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B93,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B93,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B93,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B93,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B93,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B93,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,488261.88505747129,{"$f":"VLOOKUP($B93,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":62},null,null,null,null,"8316905",null,null,488261.88505747129,27055,461206.88505747129]
["Landau Forte College (Fox Street)",6905,{"$f":"VLOOKUP($B94,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":3693637},{"$f":"VLOOKUP($B94,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":626329.29078014218},{"$f":"VLOOKUP($B94,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B94,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":248404.63756210561},{"$f":"VLOOKUP($B94,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":5773.2110091743089},{"$f":"VLOOKUP($B94,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":0},{"$f":"VLOOKUP($B94,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B94,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B94,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":47668},{"$f":"VLOOKUP($B94,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},4736212.139351422,{"$f":"VLOOKUP($B94,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B94,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},4736212.139351422,{"$f":"VLOOKUP($B94,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},4736212.139351422,{"$f":"VLOOKUP($B94,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":0},4736212.139351422,{"$f":"VLOOKUP($B94,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B94,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B94,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B94,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B94,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B94,'ERS 2020-21'!U:U)","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B94,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B94,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B94,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":0},0,4736212.139351422,{"$f":"VLOOKUP($B94,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":874},null,null,null,null,"8316905",null,null,4736212.139351422,47668,4688544.139351422]
[]
["Total Secondary","Total Secondary",{"$f":"SUM(C80:C95)","v":62784413.16674006},9185923.6281070877,0,5540086.7179321619,558875.05826577661,66110.787442318324,1716000,0,573105.03,816176,81240690.388487399,0,0,81240690.388487399,{"$f":"SUM(Q80:Q95)","v":673222.04147489183},{"$f":"SUM(R80:R95)","v":81913912.429962292},-144967.47744000002,81768944.952522278,0,36000,208000,42000,280500,58852.61,0,0,82358297.562522292,14875.743336670001,null,0]
[]
["The Bemrose School",4177,{"$f":"VLOOKUP($B98,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!C$2,FALSE)","v":4059846},{"$f":"VLOOKUP($B98,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!D$2,FALSE)","v":1052030.807315927},{"$f":"VLOOKUP($B98,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!E$2,FALSE)","v":0},{"$f":"VLOOKUP($B98,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!F$2,FALSE)","v":666069.56919736706},{"$f":"VLOOKUP($B98,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!G$2,FALSE)","v":214811.12446488047},{"$f":"VLOOKUP($B98,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!H$2,FALSE)","v":49770.000000000015},{"$f":"VLOOKUP($B98,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!I$2,FALSE)","v":114400},{"$f":"VLOOKUP($B98,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!J$2,FALSE)","v":0},{"$f":"VLOOKUP($B98,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!K$2,FALSE)","v":22674},{"$f":"VLOOKUP($B98,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!L$2,FALSE)","v":0},{"$f":"SUM(C98:L98)","v":6179601.5009781746},{"$f":"VLOOKUP($B98,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!N$2,FALSE)","v":0},{"$f":"VLOOKUP($B98,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!O$2,FALSE)","v":0},{"$f":"SUM(M98:O98)","v":6179601.5009781746},{"$f":"VLOOKUP($B98,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!Q$2,FALSE)","v":0},{"$f":"P98+Q98","v":6179601.5009781746},{"$f":"VLOOKUP($B98,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!S$2,FALSE)","v":-65203.876000000004},{"$f":"R98+S98","v":6114397.6249781745},{"$f":"VLOOKUP($B98,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!U$2,FALSE)","v":6029.7000000000007},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B98,'ERS 2020-21'!T:T)","v":0},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B98,'ERS 2020-21'!L:L)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B98,'ERS 2020-21'!M:M))*'ERS 2020-21'!$L$1","v":270000},{"$f":"(SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B98,'ERS 2020-21'!O:O))*'ERS 2020-21'!$L$1","v":0},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B98,'ERS 2020-21'!U:U)","v":297000},{"$f":"SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B98,'ERS 2020-21'!V:V)+SUMIF('ERS 2020-21'!B:B,'Summary for Prints'!B98,'ERS 2020-21'!W:W)","v":0},{"$f":"IFERROR(VLOOKUP(B98,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)","v":63318},0,{"$f":"SUM(T98:AB98)","v":6750745.3249781746},{"$f":"VLOOKUP($B98,'2020-21 FORMULA'!$B:$AC,'Summary for Prints'!AD$2,FALSE)","v":1062},null,null,null,null,"8314177",null,null,{"$f":"AC98","v":6750745.3249781746},{"$f":"K98","v":22674},{"$f":"AL98-AM98","v":6728071.3249781746}]
[]
["Total All Through School","Total All Through",{"$f":"C98","v":4059846},{"$f":"D98","v":1052030.807315927},0,666069.56919736706,214811.12446488047,49770.000000000015,114400,0,22674,0,6179601.5009781746,0,0,6179601.5009781746,{"$f":"Q98","v":0},6179601.5009781746,-65203.876000000004,6114397.6249781745,6029.7000000000007,0,270000,0,297000,0,63318,0,6750745.3249781746,1062,null,0]
[]
[null,null,{"$f":"SUM(C96+C78+C100)","v":133755437.72674006},21733516.888137821,0,14856684.842861902,3034638.352398973,305470.39085065131,10067200,0,1389926.9012500001,1150382,186293257.10223943,-91605.749119148648,0,{"$f":"P78+P96+P100","v":186201651.35312027},{"$f":"Q78+Q96+Q100","v":1531879.3540403796},{"$f":"R78+R96+R100","v":187733530.70716065},-784301.00744000007,186949229.69972062,299931.91250000003,84000,1171500.0000000002,42000,1390440,58852.61,4747365,0,194659319.22222063,39357.823336670001,null,0,null,null,null,null,null,{"$f":"SUM(AL5:AL101)","v":194659319.22222066},{"$f":"SUM(AM5:AM101)","v":1389926.9012500001},{"$f":"SUM(AN5:AN101)","v":193269392.32097065}]
[]
[null,null,{"$f":"'2020-21 FORMULA'!C102","v":133755437.72674006},{"$f":"'2020-21 FORMULA'!D102","v":21733516.888137821},{"$f":"'2020-21 FORMULA'!E102","v":0},{"$f":"'2020-21 FORMULA'!F102","v":14856684.842861902},{"$f":"'2020-21 FORMULA'!G102","v":3034638.352398973},{"$f":"'2020-21 FORMULA'!H102","v":305470.39085065131},{"$f":"'2020-21 FORMULA'!I102","v":10067200},{"$f":"'2020-21 FORMULA'!J102","v":0},{"$f":"'2020-21 FORMULA'!K102","v":1389926.9012500001},{"$f":"'2020-21 FORMULA'!L102","v":1150382},{"$f":"'2020-21 FORMULA'!M102","v":186293257.10223943},{"$f":"'2020-21 FORMULA'!N102","v":-91605.749119148648},{"$f":"'2020-21 FORMULA'!O102","v":0},{"$f":"'2020-21 FORMULA'!P102","v":186201651.35312027},{"$f":"'2020-21 FORMULA'!Q102","v":1531879.3540403796},{"$f":"'2020-21 FORMULA'!R102","v":187733530.70716065},{"$f":"'2020-21 FORMULA'!S102","v":-784301.00744000007},{"$f":"'2020-21 FORMULA'!T102","v":186949229.69972062},{"$f":"'2020-21 FORMULA'!U102","v":299931.91250000003}]
[]
[null,null,{"$f":"C102-C104","v":0},{"$f":"D102-D104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"APT",{"$f":"'APT Proforma'!I82","v":187733530.10203356}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PVI's",{"$f":"SUM('2020-21 Nursery Budget'!AC62:AC238)","v":9132917},0,{"$f":"AL127","v":9132917}]
[null,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,12056,null,{"$f":"SUM(C130:L130)","v":12056},null,null,{"$f":"SUM(M130:O130)","v":12056},null,{"$f":"P130+Q130","v":12056},null,{"$f":"SUM(P130+S130)","v":12056},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B130,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)-K130","v":272941.16000000003},null,{"$f":"SUM(T130:AB130)","v":284997.16000000003},null,null,null,null,null,null,null,null,{"$f":"AC130","v":284997.16000000003},{"$f":"K130","v":12056},{"$f":"AL130-AM130","v":272941.16000000003}]
["Castle Nursery",1017,null,null,null,null,null,null,null,null,0,null,0,null,null,0,null,0,null,0,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B131,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)-K131","v":0},null,{"$f":"SUM(T131:AB131)","v":0},null,null,null,null,null,null,null,null,{"$f":"AC131","v":0},{"$f":"K131","v":0},{"$f":"AL131-AM131","v":0}]
["Central Nursery",1006,null,null,null,null,null,null,null,null,13911,null,13911,null,null,13911,null,13911,null,13911,null,null,{"$f":"'ERS 2020-21'!T20","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B132,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)-K132","v":397900.75},null,411811.75,null,null,null,null,null,null,null,null,411811.75,13911,397900.75]
["Harrington Nursery School",1008,null,null,null,null,null,null,null,null,5847,null,5847,null,null,5847,null,5847,null,5847,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B133,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)-K133","v":370305.2},null,376152.2,null,null,null,null,null,null,null,null,376152.2,5847,370305.2]
["Lord Street Nursery",1005,null,null,null,null,null,null,null,null,19186,null,19186,null,null,19186,null,19186,null,19186,null,null,{"$f":"'ERS 2020-21'!T21","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(B134,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)-K134","v":416487.76},null,435673.76,null,null,null,null,null,null,null,null,435673.76,19186,416487.76]
["Stonehill Nursery",1010,null,null,null,null,null,null,null,null,5400,null,5400,null,null,5400,null,5400,null,5400,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B135,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)-K135","v":332235},null,337635,null,null,null,null,null,null,null,null,337635,5400,332235]
["Walbrook Nursery",1009,null,null,null,null,null,null,null,null,10172,null,10172,null,null,10172,null,10172,null,10172,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B136,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)-K136","v":362687.8},null,372859.8,null,null,null,null,null,null,null,null,372859.8,10172,362687.8]
["Whitecross Nursery",1015,null,null,null,null,null,null,null,null,7359,null,7359,null,null,7359,null,7359,null,7359,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B137,'2020-21 Nursery Budget'!E:AC,25,FALSE),0)-K137","v":413372.58},null,420731.58,null,null,null,null,null,null,null,null,420731.58,7359,413372.58]
["Nursery",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K130:K137)","v":73931},null,{"$f":"SUM(M130:M137)","v":73931},null,null,{"$f":"SUM(P130:P137)","v":73931},null,{"$f":"SUM(R130:R137)","v":73931},null,{"$f":"SUM(T130:T137)","v":73931},null,null,{"$f":"SUM(W130:W137)","v":0},{"$f":"SUM(X130:X137)","v":0},null,null,{"$f":"SUM(AA130:AA137)","v":2565930.25},null,{"$f":"SUM(AC130:AC137)","v":2639861.25},null,null,null,null,null,null,null,null,{"$f":"SUM(AL130:AL137)","v":2639861.25},73931,2565930.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PVI's",null,"Total"]
[null,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,"ALL",{"$f":"C102","v":133755437.72674006},21733516.888137821,0,14856684.842861902,3034638.352398973,305470.39085065131,10067200,0,{"$f":"K102+K138","v":1463857.9012500001},1150382,186367188.10223943,-91605.749119148648,0,186275582.35312027,1531879.3540403796,{"$f":"R102+R138","v":187807461.70716065},-784301.00744000007,187023160.69972062,299931.91250000003,84000,1171500.0000000002,42000,1390440,58852.61,7313295.25,0,197299180.47222063,null,null,{"$f":"SUM('2020-21 Nursery Budget'!AC62:AC238)","v":9132917},null,{"$f":"SUM(AC141:AF141)","v":206432097.47222063},null,null,null,{"$f":"AL102+AL138+AL127","v":206432097.47222066},{"$f":"AM102+AM138","v":1463857.9012500001},{"$f":"AN102+AN138+AN127","v":204968239.57097065}]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,null,16,17,18,19,null,20,21,22,23,24,25,26,null,27,null,28,29,30,31,32]
[]
[]
[]
[]
[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":"2020-21 Nursery Budget","index":7,"n_rows":272,"n_cols":39,"rows_kept":272,"cut":false,"hidden":true,"merged":[]}
[null,null,"Early Years Single Formula Budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,"DEPRIVATION IMD"]
[null,null,"Budget for 2020/21",null,null,null,"PUPIL LED BASE AMOUNT",null,null,null,null,null,"20% most deprived",null,null,null,"20% to 40% most deprived",null,null,null,null,null,"EAL",null,null,null,null,null,null,null,null,null,1.26,null,{"$f":"4.23+0.21-0.06","v":4.3800000000000008},0.6,0.2,0.2]
[]
[null,null,"Schools with Nursery Classes","Cost Centre","DFE Ref","Synergy Ref","Summer Term\n12 weeks","Autumn Term\n14 weeks","Spring Term 12 weeks","Forecast Hours","Setting Type",null,{"$f":"$G5","v":"Summer Term\n12 weeks"},{"$f":"$H5","v":"Autumn Term\n14 weeks"},{"$f":"$I5","v":"Spring Term 12 weeks"},"Total IMD top 20% Hours",{"$f":"$G5","v":"Summer Term\n12 weeks"},{"$f":"$H5","v":"Autumn Term\n14 weeks"},{"$f":"$I5","v":"Spring Term 12 weeks"},"Total IMD 20% to 40% Hours","Grand Total Deprivation",null,{"$f":"$G5","v":"Summer Term\n12 weeks"},{"$f":"$H5","v":"Autumn Term\n14 weeks"},{"$f":"$I5","v":"Spring Term 12 weeks"},"Total EAL Hours",null,"Original Budget (2019/20)","Budget (2020/21)","Variance",null,"Standalone Lump Sum","Standalone Supplement","Business Rates (NNDR)","Base Costs","IMD 20% Most Deprived","IMD 20% to 40% Deprived","EAL","Grand Total"]
[]
[{"$f":"E7&C7","v":"2443Alvaston Infant and Nursery School"},"Alvaston Infant and Nursery School","Alvaston Infant and Nursery School","E200201",2443,"112744",16200,11466,8100,{"$f":"SUM(G7:I7)","v":35766},"M",null,5400,4410,2840.4881222403142,{"$f":"SUM(M7:O7)","v":12650.488122240315},8100,4536,4783.3381161496272,{"$f":"SUM(Q7:S7)","v":17419.338116149629},{"$f":"P7+T7","v":30069.826238389942},null,2520,0,697.51433447890258,{"$f":"SUM(W7:Y7)","v":3217.5143344789026},null,132773,{"$f":"AM7","v":168373},{"$f":"AC7-AB7","v":35600},null,0,0,null,156655,7590,3484,644,{"$f":"SUM(AF7:AL7)","v":168373}]
[{"$f":"E8&C8","v":"1014Ashgate Nursery"},"Ashgate Nursery","Ashgate Nursery","E100101",1014,"639097",13368,6468,9180,29016,"S",null,3168,2212,2641.6455740469532,{"$f":"SUM(M8:O8)","v":8021.6455740469537},8400,4046,4957.7721509261728,{"$f":"SUM(Q8:S8)","v":17403.772150926172},25425.417724973126,null,2340,1470,1174.9268754624459,{"$f":"SUM(W8:Y8)","v":4984.9268754624463},null,282401,284997.16000000003,{"$f":"AC8-AB8","v":2596.1600000000326},null,100000,36560.160000000003,12056,127090,4813,3481,997,{"$f":"SUM(AF8:AL8)","v":284997.16000000003}]
["2405Becket Primary School","Becket Primary School","Becket Primary School","E200901",2405,"112717",8748,7560,1980,18288,"M",null,5220,4830,1691.6900676027044,11741.690067602703,3528,2730,1442.5059141374768,7700.5059141374768,19442.19598174018,null,5508,1470,1559.9944125692175,8537.9944125692182,null,45108,90394,45286,null,0,0,null,80101,7045,1540,1708,90394]
["4177Bemrose","Bemrose","Bemrose","E300101",4177,"112951",5025,5250,3060,13335,"M",null,900,1050,1410.4636920384951,3360.4636920384951,3765,3150,2474.2476324096801,9389.2476324096806,12749.711324448175,null,1980,1260,1847.4057400112547,5087.4057400112542,null,44986,63318,18332,null,0,0,null,58407,2016,1878,1017,63318]
["2432Brackensdale ER (Enhanced Resource) Primary School","Brackensdale ER (Enhanced Resource) Primary School","Brackensdale ER (Enhanced Resource) Primary School","E201501",2432,"112737",7380,4560,9000,20940,"M",null,2700,1050,2390.3849577214064,6140.384957721406,3780,3090,4335.1653559185324,11205.165355918532,17345.550313639938,null,900,1020,425.65060240963851,2345.6506024096384,null,110546,98111,-12435,null,0,0,null,91717,3684,2241,469,98111]
["2456Carlyle Infant School","Carlyle Infant School","Carlyle Infant School","E201901",2456,"147125",9180,6000,14040,29220,"M",null,180,420,662.25181666525305,1262.251816665253,1620,210,759.31032392957786,2589.3103239295779,3851.5621405948309,null,540,210,1683.7138623442604,2433.7138623442606,null,170872,129746,-41126,null,0,0,null,127984,757,518,487,129746]
["2449Cavendish Close Infant School","Cavendish Close Infant School","Cavendish Close Infant School","E202001",2449,"112749",14040,13995,14040,42075,"M",null,2700,2310,2394.6814185156936,7404.6814185156936,6300,6855,4836.756821565511,17991.756821565512,25396.438240081206,null,360,210,729.18534113393912,1299.1853411339391,null,196626,192590,-4036,null,0,0,null,184289,4443,3598,260,192590]
["1006Central Nursery","Central Nursery","Central Nursery","E100301",1006,"112472",21320,14432.5,14760,50512.5,"S",null,5258,4539,4075.0943174316385,13872.094317431638,6275,5166.5,5168.8425088259937,16610.342508825994,30482.436826257632,null,3240,1898,1686.120931053294,6824.120931053294,null,385605,411811.75,26206.75,null,100000,63645.75,13911,221245,8323,3322,1365,411811.75]
["1008Harrington Nursery","Harrington Nursery","Harrington Nursery","E100401",1008,"112474",14400,14070,14400,42870,"S",null,13860,13860,12026.408593058137,39746.408593058135,360,210,3465.9455697192607,4035.9455697192607,43782.354162777396,null,8640,2100,8577.3089941650087,19317.308994165011,null,387647,376152.2,-11494.799999999988,null,100000,54016.2,5847,187771,23848,807,3863,376152.2]
["2006Homefields Primary","Homefields Primary","Homefields Primary","E203501",2006,"146477",9004,10337.5,8820,28161.5,"M",null,180,0,175.03037428963356,355.03037428963353,720,734,1154.5020626468427,2608.5020626468427,2963.5324369364762,null,2260,1453,1585.1409467961839,5298.1409467961839,null,114485,125142,10657,null,0,0,null,123347,213,522,1060,125142]
["1005Lord St Nursery","Lord St Nursery","Lord St Nursery","E100501",1005,"639098",22140,13776,14760,50676,"S",null,20160,11886,13012.524224655046,45058.524224655048,1440,1050,3227.6400167624297,5717.6400167624297,50776.164241417478,null,8100,1050,3332.3980764895655,12482.398076489566,null,400267,435673.76,35406.760000000009,null,100000,63851.76,19186,221961,27035,1144,2496,435673.76]
["2452Meadow Farm Community Primary School","Meadow Farm Community Primary School","Meadow Farm Community Primary School","E203901",2452,"112752",6480,4830,3240,14550,"M",null,3060,2310,1316.3053319050418,6686.3053319050414,540,840,243.11370637730468,1623.1137063773047,8309.4190382823454,null,360,420,323.83191874217334,1103.8319187421735,null,60016,68287,8271,null,0,0,null,63729,4012,325,221,68287]
["2473Oakwood Infant School","Oakwood Infant School","Oakwood Infant School","E204701",2473,"112767",14040,11970,14040,40050,"M",null,5940,6930,6772.6860499057157,19642.686049905715,6480,4620,5661.4319213907556,16761.431921390755,36404.117971296466,null,1080,210,566.84069105507297,1856.840691055073,null,205292,190928,-14364,null,0,0,null,175419,11786,3352,371,190928]
["2003Parkview Primary School","Parkview Primary School","Parkview Primary School","E204901",2003,"131799",8184,5502,7020,20706,"M",null,180,210,544.36581833229889,934.36581833229889,360,0,167.10357799081919,527.10357799081919,1461.469396323118,null,384,210,203.24899886518347,797.24899886518347,null,89902,91517,1615,null,0,0,null,90692,561,105,159,91517]
["2462Ravensdale Infant and Nursery School","Ravensdale Infant and Nursery School","Ravensdale Infant and Nursery School","E205401",2462,"112759",9000,8700,7920,25620,"M",null,1080,1050,602.00437964700927,2732.004379647009,1980,1350,1426.8324581106322,4756.8324581106317,7488.8368377576408,null,1440,0,898.13527163433503,2338.1352716343349,null,101154,115274,14120,null,0,0,null,112216,1639,951,468,115274]
["2505Redwood Primary School","Redwood Primary School","Redwood Primary School","E205601",2505,"639166",16380,12765,14760,43905,"M",null,10080,6885,6668.1681545152169,23633.168154515217,540,210,2828.3419400593457,3578.3419400593457,27211.510094574562,null,7200,630,5438.9967999672499,13268.99679996725,null,189387,209854,20467,null,0,0,null,192304,14180,716,2654,209854]
["2001Roe Farm Primary School","Roe Farm Primary School","Roe Farm Primary School","E206001",2001,"131401",12660,9660,10080,32400,"M",null,7260,6300,6552.4553445049742,20112.455344504975,3780,3150,4045.3785741923548,10975.378574192355,31087.833918697332,null,540,630,1104.0976767604113,2274.0976767604116,null,154373,156629,2256,null,0,0,null,141912,12067,2195,455,156629]
["2429Rosehill Infant and Nursery School","Rosehill Infant and Nursery School","Rosehill Infant and Nursery School","E206101",2429,"112733",8928,7125,5940,21993,"M",null,8928,6915,6158.6914199222329,22001.691419922234,0,0,3770,3770,25771.691419922234,null,5868,1470,5745.927799238334,13083.927799238334,null,107016,112901,5885,null,0,0,null,96329,13201,754,2617,112901]
["2444Shelton Infant School","Shelton Infant School","Shelton Infant School","E206201",2444,"639170",9240,10710,9360,29310,"M",null,5220,5460,4569.3911185880024,15249.391118588002,2400,2730,2841.4549003111806,7971.4549003111806,23220.846018899181,null,1080,0,1495.4400805369739,2575.4400805369742,null,136462,139637,3175,null,0,0,null,128378,9150,1594,515,139637]
["3526St James' Church of England (Aided) Infant School and Nursery","St James' Church of England (Aided) Infant School and Nursery","St James' Church of England (Aided) Infant School and Nursery","E207001",3526,"112915",4320,3990,2700,11010,"M",null,4140,3990,2489.9469777306467,10619.946977730648,180,0,1880,2060,12679.946977730648,null,2520,420,1928.9362650423416,4868.9362650423418,null,42160,55982,13822,null,0,0,null,48224,6372,412,974,55982]
["1010Stonehill Nursery","Stonehill Nursery","Stonehill Nursery","E100601",1010,"112476",12240,13440,11520,37200,"S",null,10080,10290,8902.9666372014126,29272.966637201411,1440,2940,3233.3213565138399,7613.3213565138394,36886.287993715247,null,6660,2100,7937.7034664500898,16697.70346645009,null,322929,337635,14706,null,100000,46872,5400,162936,17564,1523,3340,337635]
["1009Walbrook Nursery","Walbrook Nursery","Walbrook Nursery","E100701",1009,"112475",14940,12390,14400,41730,"S",null,12960,11550,11641.361373372489,36151.361373372492,540,210,4450.8273125063597,5200.8273125063597,41352.188685878849,null,10800,2310,9889.3709530694559,22999.370953069454,null,386571,372859.8,-13711.200000000012,null,100000,52579.8,10172,182777,21691,1040,4600,372859.8]
["1015Whitecross Nursery","Whitecross Nursery","Whitecross Nursery","E100801",1015,"112480",17832,21161,15840,54833,"S",null,1530,1659,1557.2477113184661,4746.2477113184659,936,1652,1999.5076462366319,4587.5076462366324,9333.7553575550992,null,714,210,813.62769026031492,1737.6276902603149,null,400882,420731.58,19849.580000000016,null,100000,69089.58,7359,240169,2848,918,348,420731.58]
["2629Arboretum Primary School","Arboretum Primary School","Arboretum Primary School",null,2629,"146715",14040,14490,12960,41490,"A",null,13860,14070,11437.64417494517,39367.64417494517,0,210,3228.4291493074816,3438.4291493074816,42806.073324252648,null,10260,2520,11255.519253964652,24035.519253964652,null,198445,210842,12397,null,0,0,null,181726,23621,688,4807,210842]
["2021Ashwood Spencer Academy (Osmaston) Primary School","Ashwood Spencer Academy (Osmaston) Primary School","Ashwood Spencer Academy (Osmaston) Primary School",null,2021,"146079",9720,6510,8640,24870,"A",null,9720,6510,7485.451726468229,23715.451726468229,0,0,2009.9689175722485,2009.9689175722485,25725.420644040478,null,2520,210,2521.3934213240864,5251.3934213240864,null,124974,124612,-362,null,0,0,null,108931,14229,402,1050,124612]
["2464Asterdale Primary School","Asterdale Primary School","Asterdale Primary School",null,2464,"146855",8208,8137.5,6660,23005.5,"A",null,4500,4060,3070.6829545454543,11630.682954545455,0,350,1301.4162639209917,1651.4162639209917,13282.099218466446,null,0,0,758.1513970110459,758.1513970110459,null,101838,108224,6386,null,0,0,null,100764,6978,330,152,108224]
["2004Beaufort Community Primary School","Beaufort Community Primary School","Beaufort Community Primary School",null,2004,"146877",11232,7293,4320,22845,"A",null,7740,4395,4782.24352920621,16917.243529206211,2700,1050,2379.1635548917102,6129.1635548917102,23046.407084097922,null,0,0,463.13973165719813,463.13973165719813,null,98942,111530,12588,null,0,0,null,100061,10150,1226,93,111530]
["2018Breadsall Hill Top Primary School","Breadsall Hill Top Primary School","Breadsall Hill Top Primary School",null,2018,"144624",10560,7770,10800,29130,"A",null,2160,1890,1785.4007131744527,5835.4007131744529,5940,4830,1937.2990509631557,12707.299050963156,18542.699764137607,null,300,0,691.81940514802284,991.81940514802284,null,125247,133829,8582,null,0,0,null,127589,3501,2541,198,133829]
["2512Brookfield Primary School","Brookfield Primary School","Brookfield Primary School",null,2512,"147119",7524,7224,5940,20688,"A",null,360,0,477.74509803921569,837.74509803921569,180,210,216.30769230769226,606.30769230769226,1444.0527903469078,null,2340,0,1954.8199503311257,4294.8199503311262,null,78271,92096,13825,null,0,0,null,90613,503,121,859,92096]
["2011Bishop Lonsdale Church of England (Aided) Primary School","Bishop Lonsdale Church of England (Aided) Primary School","Bishop Lonsdale Church of England (Aided) Primary School",null,2011,"140842",8100,6515,5040,19655,"A",null,1080,980,472.60792944761675,2532.6079294476167,5940,5325,3584.3795575056174,14849.379557505617,17381.987486953236,null,1620,1005,1101.632528744384,3726.6325287443842,null,68753,91324,22571,null,0,0,null,86089,1520,2970,745,91324]
["5201Borrow Wood Primary School","Borrow Wood Primary School","Borrow Wood Primary School",null,5201,"146847",6660,5250,3780,15690,"A",null,1620,1680,406.36051526850946,3706.3605152685095,0,0,267.99019607843138,267.99019607843138,3974.3507113469409,null,0,0,90,90,null,60722,71018,10296,null,0,0,null,68722,2224,54,18,71018]
["2467Chaddesden Park Primary School","Chaddesden Park Primary School","Chaddesden Park Primary School",null,2467,"145592 ",7560,5250,7200,20010,"A",null,360,630,1060.2583885688762,2050.2583885688764,4860,3570,3466.0446220130898,11896.044622013091,13946.303010581967,null,540,0,133.8333385558654,673.83333855586534,null,98088,91388,-6700,null,0,0,null,87644,1230,2379,135,91388]
["2451Cherry Tree Hill Primary School","Cherry Tree Hill Primary School","Cherry Tree Hill Primary School",null,2451,"146921",8640,10050,9360,28050,"A",null,2340,2310,1896.8844231599167,6546.8844231599169,2340,2310,3210.8528677272038,7860.8528677272043,14407.737290887122,null,360,0,399.03614457831321,759.03614457831327,null,131677,128511,-3166,null,0,0,null,122859,3928,1572,152,128511]
["2023Cotton's Farm Primary School","Cotton's Farm Primary School","Cotton's Farm Primary School",null,2023,"145982",2340,615,720,3675,"A",null,2160,615,1136.4458382333726,3911.4458382333723,180,0,668.21155943293343,848.21155943293343,4759.6573976663058,null,1260,210,800.00859475719801,2270.0085947571979,null,17605,19068,1463,null,0,0,null,16097,2347,170,454,19068]
["2016Derwent Community School","Derwent Community School","Derwent Community School",null,2016,"144343",7200,5019,4500,16719,"A",null,6480,5019,4511.2573319958847,16010.257331995885,0,0,1282.3699421965318,1282.3699421965318,17292.627274192415,null,720,630,861.21865426075112,2211.218654260751,null,76281,83533,7252,null,0,0,null,73229,9606,256,442,83533]
["2013Firs Estate Primary School","Firs Estate Primary School","Firs Estate Primary School",null,2013,"142041",5580,2940,1080,9600,"A",null,2520,1470,1143.1865224038577,5133.1865224038575,2880,1470,1414.6888947978198,5764.6888947978196,10897.875417201678,null,2340,210,917.37760542898684,3467.377605428987,null,32815,46974,14159,null,0,0,null,42048,3080,1153,693,46974]
["2010Grampian Primary School /Academy","Grampian Primary School /Academy","Grampian Primary School /Academy",null,2010,"138992 ",8208,7182,8640,24030,"A",null,6300,5082,4928.2351875039849,16310.235187503986,0,0,4219.9999999999991,4219.9999999999991,20530.235187503986,null,1980,840,2759.2470083540302,5579.2470083540302,null,103330,116997,13667,null,0,0,null,105251,9786,844,1116,116997]
["2002Griffe Field Primary School","Griffe Field Primary School","Griffe Field Primary School",null,2002,"146579",8466,10080,8820,27366,"A",null,0,0,148.33333333333334,148.33333333333334,0,210,138.87209672287622,348.87209672287622,497.20543005620959,null,3060,420,2714.9513846521759,6194.9513846521759,null,120378,121261,883,null,0,0,null,119863,89,70,1239,121261]
["2024Hackwood Primary Academy","Hackwood Primary Academy","Hackwood Primary Academy",null,2024,123456,0,1200,0,1200,"A",null,0,0,0,0,0,300,0,300,300,null,0,180,0,180,null,0,5352,5352,null,0,0,null,5256,0,60,36,5352]
["3544Hardwick Primary School","Hardwick Primary School","Hardwick Primary School",null,3544,"143875 ",10605,8610,7560,26775,"A",null,10245,8190,6939.8099784778515,25374.809978477853,180,420,2600.6456414119125,3200.6456414119125,28575.455619889766,null,5940,1050,7320.259803068695,14310.259803068695,null,117570,136002,18432,null,0,0,null,117275,15225,640,2862,136002]
["2022Lakeside Community Primary School","Lakeside Community Primary School","Lakeside Community Primary School",null,2022,"146080",17382,12992,13656,44030,"A",null,8448,7255,7173.7081047221673,22876.708104722165,8214,5737,7662.4926055635669,21613.492605563566,44490.200710285731,null,3336,2325,1731.0632217350831,7392.0632217350831,null,211485,212378,893,null,0,0,null,192851,13726,4323,1478,212378]
["2020Reigate Primary School","Reigate Primary School","Reigate Primary School",null,2020,"145855",7488,4683,4320,16491,"A",null,1548,672,1128.026531088688,3348.026531088688,5220,3231,2942.1791346612058,11393.179134661206,14741.205665749894,null,0,0,841.70736689006901,841.70736689006901,null,70559,76687,6128,null,0,0,null,72231,2009,2279,168,76687]
["3543St Alban's Catholic Primary School","St Alban's Catholic Primary School","St Alban's Catholic Primary School",null,3543,"146253",13826.5,8904,14040,36770.5,"A",null,3708,1648.5,4378.8964379345362,9735.3964379345362,3641.5,4021.5,3447.6404288477047,11110.640428847704,20846.03686678224,null,2448,1428,3621.3429750717014,7497.3429750717014,null,194484,170617,-23867,null,0,0,null,161055,5841,2222,1499,170617]
["3158St Chad's Church of England (Controlled) Nursery and Infant School","St Chad's Church of England (Controlled) Nursery and Infant School","St Chad's Church of England (Controlled) Nursery and Infant School",null,3158,"146575",3600,2730,2340,8670,"A",null,3600,2520,2491.2894384312567,8611.2894384312567,0,0,1600,1600,10211.289438431257,null,1800,0,2730.8016366849856,4530.8016366849861,null,43561,44368,807,null,0,0,null,37975,5167,320,906,44368]
["3528St Mary's Catholic Primary School","St Mary's Catholic Primary School","St Mary's Catholic Primary School",null,3528,"146140",9561,7500,6660,23721,"A",null,2850,3150,2602.1746818504562,8602.1746818504562,3912,1665,1584.8293469497446,7161.8293469497448,15764.004028800202,null,5292,2925,3527.9854862686798,11744.985486268681,null,101620,112840,11220,null,0,0,null,103898,5161,1432,2349,112840]
["3546Village Primary School","Village Primary School","Village Primary School",null,3546,"145760",13680,10710,12960,37350,"A",null,12240,8190,9881.1111134713956,30311.111113471394,900,1890,3216.0055661125493,6006.0055661125498,36317.116679583945,null,6300,7140,6128.7825297559002,19568.782529755899,null,189795,186895,-2900,null,0,0,null,163593,18187,1201,3914,186895]
["3530Walter Evans Church of England (Aided) Primary School","Walter Evans Church of England (Aided) Primary School","Walter Evans Church of England (Aided) Primary School",null,3530,"142752",9108,9548,9000,27656,"A",null,0,0,361.75648702594816,361.75648702594816,144,798,395.61475409836055,1337.6147540983607,1699.3712411243089,null,0,210,338.12154696132592,548.12154696132598,null,118827,121728,2901,null,0,0,null,121133,217,268,110,121728]
["2007Wyndham Primary Academy","Wyndham Primary Academy","Wyndham Primary Academy",null,2007,"138443",8172,5544,10800,24516,"A",null,6732,5124,7824.9299077117212,19680.929907711721,1080,420,2547.1895425583457,4047.1895425583457,23728.119450270067,null,720,210,2119.5471562100565,3049.5471562100565,null,145040,120608,-24432,null,0,0,null,107380,11809,809,610,120608]
[null,null,"Other",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M55:O55)","v":0},null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,0,null,0,0,0,0,0]
[null,null,"Schools total",null,null,null,{"$f":"SUM(G7:G55)","v":492509.5},{"$f":"SUM(H7:H55)","v":406904.5},{"$f":"SUM(I7:I55)","v":408756},{"$f":"SUM(J7:J55)","v":1308170},null,null,{"$f":"SUM(M7:M55)","v":240755},195576.5,188620.69382221685,624952.19382221694,111775.5,87497,124475.9312523215,323748.43125232152,948700.6250745384,null,{"$f":"SUM(W7:W55)","v":128170},{"$f":"SUM(X7:X55)","v":42264},{"$f":"SUM(Y7:Y55)","v":115427.27786994996},{"$f":"SUM(Z7:Z55)","v":285861.27786994993},null,null,null,null,null,{"$f":"SUM(AF7:AF55)","v":700000},{"$f":"SUM(AG7:AG55)","v":386615.25},73931,5729785,374972,64750,57173,7387226.25]
[null,null,"Academy subtotal",null,null,null,{"$f":"SUM(G30:G54)","v":217460.5},{"$f":"SUM(H30:H54)","v":176746.5},179796,574003,null,null,{"$f":"M30+M32+M33+M36+M37+M34+M35+M38+M39+M40+M41+M42+M43+M44+M46+M47+M31+M48+M49+M50+M51+M52+M53+M54","v":110571},null,null,null,{"$f":"Q30+Q32+Q33+Q36+Q37+Q34+Q35+Q38+Q39+Q40+Q41+Q42+Q43+Q44+Q46+Q47+Q31+Q48+Q49+Q50+Q51+Q52+Q53+Q54","v":48311.5},null,null,null,null,null,{"$f":"W30+W32+W33+W36+W37+W34+W35+W38+W39+W40+W41+W42+W43+W44+W46+W47+W31+W48+W49+W50+W51+W52+W53+W54","v":53136}]
[null,null,"Maintained subtotal",null,null,null,{"$f":"G56-G57","v":275049},{"$f":"H56-H57","v":230158},{"$f":"I56-I57","v":228960},{"$f":"J56-J57","v":734167},null,null,{"$f":"M56-M57","v":130184},null,null,null,{"$f":"Q56-Q57","v":63464},null,null,null,null,null,{"$f":"W56-W57","v":75034}]
[]
[null,null,"PVI Nurseries","Post Code","OFSTED ID","OFSTED ID",{"$f":"G5","v":"Summer Term\n12 weeks"},{"$f":"H5","v":"Autumn Term\n14 weeks"},{"$f":"$I5","v":"Spring Term 12 weeks"},"Reported Hours","Setting Type",null,{"$f":"M5","v":"Summer Term\n12 weeks"},{"$f":"N5","v":"Autumn Term\n14 weeks"},{"$f":"O5","v":"Spring Term 12 weeks"},{"$f":"P5","v":"Total IMD top 20% Hours"},{"$f":"$G60","v":"Summer Term\n12 weeks"},{"$f":"R5","v":"Autumn Term\n14 weeks"},{"$f":"S5","v":"Spring Term 12 weeks"},{"$f":"T5","v":"Total IMD 20% to 40% Hours"},"Grand Total Deprivation",null,{"$f":"$G60","v":"Summer Term\n12 weeks"},{"$f":"X5","v":"Autumn Term\n14 weeks"},{"$f":"Y5","v":"Spring Term 12 weeks"},"Total EAL Funding",null,null,null,null,null,"Standalone Lump Sum","Standalone Supplement","Business Rates (NNDR)","Base Costs","IMD 20% Most Deprived","IMD 20% to 40% Deprived","EAL","Grand Total"]
[]
[{"$f":"F62&C62","v":"206189Ace Nursery"},"Ace Nursery","Ace Nursery","DE23 8DH",206189,206189,11160,7350,10440,{"$f":"SUM(G62:I62)","v":28950},"D",null,7740,4830,6627.7336187535839,{"$f":"SUM(M62:O62)","v":19197.733618753584},1800,1890,2766.6049368132408,{"$f":"SUM(Q62:S62)","v":6456.6049368132408},{"$f":"P62+T62","v":25654.338555566825},null,4500,2100,3756.3594166511998,{"$f":"SUM(W62:Y62)","v":10356.359416651199},null,151047,{"$f":"AM62","v":141682},{"$f":"AC62-AB62","v":-9365},null,0,0,null,126801,11519,1291,2071,{"$f":"SUM(AF62:AL62)","v":141682}]
["EY545705Alvaston Achievers","Alvaston Achievers","Alvaston Achievers","DE24 0PU","EY545705","EY545705",5670,4590,3602,13862,"P",null,900,810,2701.517451312166,{"$f":"SUM(M63:O63)","v":4411.5174513121656},3420,2520,899.8736721217341,6839.8736721217338,11251.391123433899,null,180,210,0,390,null,49566,64809,15243,null,0,0,null,60716,2647,1368,78,64809]
["EY362920An-Noor Nursery","An-Noor Nursery","An-Noor Nursery","DE23 8FB","EY362920","EY362920",2700,1470,2970,7140,"D",null,2160,1260,2419.8512508451654,5839.8512508451659,180,0,1898.7229341581969,2078.7229341581969,7918.5741850033628,null,1080,630,2010.5886753366326,3720.5886753366326,null,43948,35937,-8011,null,0,0,null,31273,3504,416,744,35937]
["EY380753Becket Sure Start Children's Centre","Becket Sure Start Children's Centre","Becket Sure Start Children's Centre","DE22 3WR","EY380753","EY380753",0,0,5325,5325,"D",null,0,0,2386.6623373242469,2386.6623373242469,0,0,2507.5794032488807,2507.5794032488807,4894.2417405731276,null,0,0,1173.6563871443448,1173.6563871443448,null,74639,25493,-49146,null,0,0,null,23324,1432,502,235,25493]
["EY467568Best Start Sinfin","Best Start Sinfin","Best Start Sinfin","DE24 9HW","EY467568","EY467568",2700,1230,3060,6990,"D",null,1800,1020,2460.0253322232334,5280.0253322232329,0,0,1143.1349780576377,1143.1349780576377,6423.1603102808704,null,180,810,1597.0050342562802,2587.0050342562799,null,71949,34530,-37419,null,0,0,null,30616,3168,229,517,34530]
["EY450983Bizzy Kidz","Bizzy Kidz","Bizzy Kidz","DE23 6AP","EY450983","EY450983",20899,15476.5,16852,53227.5,"D",null,6628.5,3761.5,4740.0308449396971,15130.030844939698,4786.5,4691,5670.7589239492445,15148.258923949244,30278.289768888942,null,120,308,459.80831597753087,887.80831597753081,null,227908,245422,17514,null,0,0,null,233136,9078,3030,178,245422]
["206124Boulton Lane Park Pre-School Playgroup","Boulton Lane Park Pre-School Playgroup","Boulton Lane Park Pre-School Playgroup","DE24 0BD",206124,206124,1860,1204,947,4011,"D",null,1176,784,286.46883907421619,2246.4688390742162,360,210,456.02552015394747,1026.0255201539476,3272.4943592281638,null,0,0,0,0,null,13042,19121,6079,null,0,0,null,17568,1348,205,0,19121]
["EY282068Bramble Brook Pre-School  Playgroup","Bramble Brook Pre-School  Playgroup","Bramble Brook Pre-School  Playgroup","DE3 9HD","EY282068","EY282068",7896,4452,5728,18076,"D",null,180,210,306.47994878595273,696.47994878595273,1260,966,464.51775855499432,2690.5177585549945,3386.9977073409473,null,0,0,354.4950261786949,354.4950261786949,null,73727,80200,6473,null,0,0,null,79173,418,538,71,80200]
["206126Busy Bees Pre-School","Busy Bees Pre-School","Busy Bees Pre-School","DE22 2HE",206126,206126,11370,7378,9727,28475,"D",null,0,210,398.44915836318273,608.44915836318273,408,1232,471.46003860947548,2111.4600386094753,2719.9091969726578,null,180,0,0,180,null,124209,125544,1335,null,0,0,null,124721,365,422,36,125544]
["206111Busy Bees-Derby, Heatherton","Busy Bees-Derby, Heatherton","Busy Bees-Derby, Heatherton","DE23 3TZ",206111,206111,23514.5,17268,18360,59142.5,"P",null,694,882.5,1238.8679561537911,2815.3679561537911,1315,2017.5,1243.5495959356742,4576.049595935674,7391.4175520894651,null,360,210,307.28185509928909,877.28185509928903,null,227201,261823,34622,null,0,0,null,259044,1689,915,175,261823]
["206091Carlton Private Day Nursery","Carlton Private Day Nursery","Carlton Private Day Nursery","DE22 1GQ",206091,206091,5562,2118.5,7642,15322.5,"P",null,711,778,893.25411777101033,2382.2541177710104,1237,0,588.94710409781339,1825.9471040978133,4208.2012218688233,null,0,0,152.49230359925505,152.49230359925505,null,99295,68937,-30358,null,0,0,null,67113,1429,365,30,68937]
["206128Chuckles Pre-School Playgroup","Chuckles Pre-School Playgroup","Chuckles Pre-School Playgroup","DE24 0RU",206128,206128,876,210,1800,2886,"P",null,180,0,478.54570478881539,658.54570478881533,540,210,757.32363732391298,1507.3236373239129,2165.8693421127282,null,0,0,212.83595766360435,212.83595766360435,null,23712,13380,-10332,null,0,0,null,12641,395,301,43,13380]
["205999Derby City Childminding Network - Amanda Reeves","Derby City Childminding Network - Amanda Reeves","Derby City Childminding Network - Amanda Reeves","DE23 3YA",205999,205999,3060,3570,2170,8800,"D",null,1080,1260,623.69994314705241,2963.6999431470522,720,0,338.81112984822931,1058.8111298482293,4022.5110729952812,null,900,1050,614.62946525080736,2564.6294652508072,null,29085,41047,11962,null,0,0,null,38544,1778,212,513,41047]
["EY398922Derby City Childminding Network - Andrea Louise Banyard","Derby City Childminding Network - Andrea Louise Banyard","Derby City Childminding Network - Andrea Louise Banyard","DE21 7HY","EY398922","EY398922",1848,2142,1010,5000,"P",null,444,420,458.31412155814121,1322.3141215581413,0,0,230.75909713429868,230.75909713429868,1553.0732186924399,null,0,0,0,0,null,13710,22739,9029,null,0,0,null,21900,793,46,0,22739]
["205921Derby City Childminding Network - Angela Jane Hatton","Derby City Childminding Network - Angela Jane Hatton","Derby City Childminding Network - Angela Jane Hatton","DE21 4JQ",205921,205921,531,462,340,1333,"P",null,0,0,138.07098765432099,138.07098765432099,171,0,140,311,449.07098765432102,null,0,0,0,0,null,4788,5984,1196,null,0,0,null,5839,83,62,0,5984]
["EY536395Derby City Childminding Network - Annabelle Pickles","Derby City Childminding Network - Annabelle Pickles","Derby City Childminding Network - Annabelle Pickles",null,"EY536395","EY536395",0,0,435,435,"P",null,0,0,101.22641509433963,101.22641509433963,0,0,99.07913441794345,99.07913441794345,200.30554951228308,null,0,0,39.189189189189186,39.189189189189186,null,5683,1994,-3689,null,0,0,null,1905,61,20,8,1994]
["EY491735Derby City Childminding Network - Anne-Marie Davies","Derby City Childminding Network - Anne-Marie Davies","Derby City Childminding Network - Anne-Marie Davies","DE24 9JR","EY491735","EY491735",684,600,306,1590,"D",null,360,420,36.266666666666666,816.26666666666665,324,0,60.714285714285708,384.71428571428572,1200.9809523809524,null,0,0,0,0,null,4104,7531,3427,null,0,0,null,6964,490,77,0,7531]
["EY000013Derby City Childminding Network - Arline Mali ","Derby City Childminding Network - Arline Mali ","Derby City Childminding Network - Arline Mali ","DE23 6QT","EY000013","EY000013",180,0,250,430,"P",null,0,0,249.5769881556684,249.5769881556684,180,0,98.327759197324426,278.32775919732444,527.9047473529929,null,180,0,251.67785234899327,431.67785234899327,null,3589,2175,-1414,null,0,0,null,1883,150,56,86,2175]
["EY440600Derby City Childminding Network - Aina Boladale Ogunwole","Derby City Childminding Network - Aina Boladale Ogunwole","Derby City Childminding Network - Aina Boladale Ogunwole",null,"EY440600","EY440600",360,840,0,1200,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,5256,5256,null,0,0,null,5256,0,0,0,5256]
["EY543687Derby City Childminding Network - AN","Derby City Childminding Network - AN","Derby City Childminding Network - AN",null,"EY543687","EY543687",0,0,120,120,"P",null,0,0,28.030303030303035,28.030303030303035,0,0,26.7741935483871,26.7741935483871,54.804496578690134,null,0,0,7.1428571428571423,7.1428571428571423,null,1576,549,-1027,null,0,0,null,526,17,5,1,549]
["EY561598Derby City Childminding Network - Bonnie Testro","Derby City Childminding Network - Bonnie Testro","Derby City Childminding Network - Bonnie Testro",null,"EY561598","EY561598",1320,840,23,2183,"P",null,540,420,0,960,420,210,5,635,1595,null,0,0,0,0,null,299,10265,9966,null,0,0,null,9562,576,127,0,10265]
["EY542496Derby City Childminding Network - Carrieann Redfern","Derby City Childminding Network - Carrieann Redfern","Derby City Childminding Network - Carrieann Redfern","DE24 0PD","EY542496","EY542496",0,0,180,180,"P",null,0,0,0,0,0,0,179.54545454545453,179.54545454545453,179.54545454545453,null,0,0,0,0,null,2363,824,-1539,null,0,0,null,788,0,36,0,824]
["EY496563Derby City Childminding Network - Catherine Anne Freeman","Derby City Childminding Network - Catherine Anne Freeman","Derby City Childminding Network - Catherine Anne Freeman",null,"EY496563","EY496563",360,0,0,360,"P",null,0,0,0,0,0,0,0,0,0,null,360,0,0,360,null,0,1649,1649,null,0,0,null,1577,0,0,72,1649]
["EY421552Derby City Childminding Network - Celia Murfin","Derby City Childminding Network - Celia Murfin","Derby City Childminding Network - Celia Murfin",null,"EY421552","EY421552",948,791,604,2343,"P",null,240,479,139.94439295644113,858.94439295644111,348,210,139.41964749656324,697.41964749656324,1556.3640404530042,null,0,0,52.491309385863268,52.491309385863268,null,7896,10926,3030,null,0,0,null,10262,515,139,10,10926]
["EY251518Derby City Childminding Network - Cheryll Lesley Haywood-Phillips","Derby City Childminding Network - Cheryll Lesley Haywood-Phillips","Derby City Childminding Network - Cheryll Lesley Haywood-Phillips","DE21 4RQ","EY251518","EY251518",540,630,120,1290,"P",null,0,0,42.708333333333336,42.708333333333336,0,210,24.444444444444439,234.44444444444443,277.15277777777777,null,0,0,0,0,null,1575,5723,4148,null,0,0,null,5650,26,47,0,5723]
["205852Derby City Childminding Network - Christine Ann Brocklehurst","Derby City Childminding Network - Christine Ann Brocklehurst","Derby City Childminding Network - Christine Ann Brocklehurst","DE3 9AS",205852,205852,648,644,1160,2452,"P",null,0,0,0,0,0,0,608.1506599838915,608.1506599838915,608.1506599838915,null,0,0,0,0,null,14936,10862,-4074,null,0,0,null,10740,0,122,0,10862]
["205922Derby City Childminding Network - Christine Julie Heathcote","Derby City Childminding Network - Christine Julie Heathcote","Derby City Childminding Network - Christine Julie Heathcote",null,205922,205922,720,960,433,2113,"P",null,720,960,101.05760287372912,1781.0576028737291,0,0,99.084661413590851,99.084661413590851,1880.1422642873199,null,0,0,31.509695290858726,31.509695290858726,null,5841,10350,4509,null,0,0,null,9255,1069,20,6,10350]
["EY412756Derby City Childminding Network - Claire-Ellen Oakley","Derby City Childminding Network - Claire-Ellen Oakley","Derby City Childminding Network - Claire-Ellen Oakley","DE21 2HZ","EY412756","EY412756",0,0,740,740,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,9391,3241,-6150,null,0,0,null,3241,0,0,0,3241]
["EY438525Derby City Childminding Network - Clare Mason ","Derby City Childminding Network - Clare Mason ","Derby City Childminding Network - Clare Mason ","DE21 6GQ","EY438525","EY438525",360,840,880,2080,"P",null,360,840,191.93347193347194,1391.933471933472,0,0,880,880,2271.933471933472,null,0,0,0,0,null,12074,10121,-1953,null,0,0,null,9110,835,176,0,10121]
["EY294474Derby City Childminding Network - Deborah Scaife","Derby City Childminding Network - Deborah Scaife","Derby City Childminding Network - Deborah Scaife","DE24 0TZ","EY294474","EY294474",1260,840,330,2430,"P",null,1260,630,111.82690649962647,2001.8269064996264,0,0,148.71077117173948,148.71077117173948,2150.5376776713661,null,0,0,0,0,null,4663,11874,7211,null,0,0,null,10643,1201,30,0,11874]
["205947Derby City Childminding Network - Diane Helena Kendrick","Derby City Childminding Network - Diane Helena Kendrick","Derby City Childminding Network - Diane Helena Kendrick",null,205947,205947,258,0,0,258,"P",null,180,0,0,180,78,0,0,78,258,null,0,0,0,0,null,0,1254,1254,null,0,0,null,1130,108,16,0,1254]
["205919Derby City Childminding Network - Donna Gladwin","Derby City Childminding Network - Donna Gladwin","Derby City Childminding Network - Donna Gladwin","DE21 7DF",205919,205919,360,0,620,980,"P",null,0,0,261.78929765886289,261.78929765886289,0,0,214.21648398985303,214.21648398985303,476.00578164871592,null,0,0,0,0,null,8276,4492,-3784,null,0,0,null,4292,157,43,0,4492]
["EY386644Derby City Childminding Network - Dorothy Faye Thomson","Derby City Childminding Network - Dorothy Faye Thomson","Derby City Childminding Network - Dorothy Faye Thomson",null,"EY386644","EY386644",360,420,0,780,"P",null,0,0,0,0,180,0,0,180,180,null,0,0,0,0,null,0,{"$f":"AM94","v":3452},3452,null,0,0,null,3416,0,36,0,3452]
["EY545371Derby City Childminding Network - Ellen Brown","Derby City Childminding Network - Ellen Brown","Derby City Childminding Network - Ellen Brown",null,"EY545371","EY545371",168,180,120,468,"P",null,0,0,0,0,168,180,24.285714285714281,372.28571428571428,372.28571428571428,null,0,0,0,0,null,1557,2124,567,null,0,0,null,2050,0,74,0,2124]
["EY475575Derby City Childminding Network - Eloise Rippon","Derby City Childminding Network - Eloise Rippon","Derby City Childminding Network - Eloise Rippon","DE21 7QZ","EY475575","EY475575",840,420,550,1810,"P",null,180,210,0,390,0,0,0,0,390,null,0,0,0,0,null,6980,8162,1182,null,0,0,null,7928,234,0,0,8162]
["EY477405Derby City Childminding Network - Emilie Celine Astley","Derby City Childminding Network - Emilie Celine Astley","Derby City Childminding Network - Emilie Celine Astley","DE22 1DL","EY477405","EY477405",180,252,190,622,"P",null,0,0,0,0,0,252,0,252,252,null,0,0,0,0,null,2411,2774,363,null,0,0,null,2724,0,50,0,2774]
["EY552102Derby City Childminding Network - Emma Shepherd","Derby City Childminding Network - Emma Shepherd","Derby City Childminding Network - Emma Shepherd",null,"EY552102","EY552102",972,601.5,540,2113.5,"P",null,180,126,0,306,540,237.5,0,777.5,1083.5,null,0,0,0,0,null,5584,9597,4013,null,0,0,null,9257,184,156,0,9597]
["EY455065Derby City Childminding Network - Emma Louise Strange,","Derby City Childminding Network - Emma Louise Strange,","Derby City Childminding Network - Emma Louise Strange,","DE24 0GA","EY455065","EY455065",1980,840,1020,3840,"P",null,720,210,41.889763779527556,971.88976377952758,900,630,1020,2550,3521.8897637795276,null,0,0,0,0,null,13572,17912,4340,null,0,0,null,16819,583,510,0,17912]
["EY460509Derby City Childminding Network - Evangelista Muchineripi Kafuru","Derby City Childminding Network - Evangelista Muchineripi Kafuru","Derby City Childminding Network - Evangelista Muchineripi Kafuru",null,"EY460509","EY460509",303.5,0,190,493.5,"P",null,303.5,0,47.592592592592595,351.09259259259261,0,0,41.098169717138099,41.098169717138099,392.1907623097307,null,0,0,17.75700934579439,17.75700934579439,null,2716,2385,-331,null,0,0,null,2162,211,8,4,2385]
["EY401536Derby City Childminding Network - Fiona Meek","Derby City Childminding Network - Fiona Meek","Derby City Childminding Network - Fiona Meek","DE3 0QQ","EY401536","EY401536",156,0,120,276,"P",null,0,0,27.083333333333336,27.083333333333336,0,0,25,25,52.083333333333336,null,0,0,12.5,12.5,null,1561,1233,-328,null,0,0,null,1209,16,5,3,1233]
["EY316120Derby City Childminding Network - Heather Brocklehurst","Derby City Childminding Network - Heather Brocklehurst","Derby City Childminding Network - Heather Brocklehurst","DE23 4RQ","EY316120","EY316120",1080,644,1147,2871,"P",null,0,0,0,0,0,0,329.74670080870749,329.74670080870749,329.74670080870749,null,0,0,0,0,null,14685,12641,-2044,null,0,0,null,12575,0,66,0,12641]
["205849Derby City Childminding Network - Helen Marie Samuels","Derby City Childminding Network - Helen Marie Samuels","Derby City Childminding Network - Helen Marie Samuels","DE21 4NE",205849,205849,2631,1820,1427,5878,"P",null,360,840,396.63271080928132,1596.6327108092814,657,0,396.56975323723429,1053.5697532372342,2650.2024640465156,null,0,0,0,0,null,18712,26915,8203,null,0,0,null,25746,958,211,0,26915]
["EY407775Derby City Childminding Network - Hilary Gail Smyth","Derby City Childminding Network - Hilary Gail Smyth","Derby City Childminding Network - Hilary Gail Smyth","DE22 2NB","EY407775","EY407775",252,0,320,572,"P",null,0,0,35.53921568627451,35.53921568627451,108,0,69.378557874762805,177.37855787476281,212.91777356103731,null,0,0,35.714285714285708,35.714285714285708,null,4116,2568,-1548,null,0,0,null,2505,21,35,7,2568]
["EY477127Derby City Childminding Network - Jennifer Louise Kelly","Derby City Childminding Network - Jennifer Louise Kelly","Derby City Childminding Network - Jennifer Louise Kelly",null,"EY477127","EY477127",0,0,124,124,"P",null,0,0,0,0,0,0,14.858387799564271,14.858387799564271,14.858387799564271,null,0,0,0,0,null,1605,546,-1059,null,0,0,null,543,0,3,0,546]
["EY240000Derby City Childminding Network - Jennifer Ellen Apaya","Derby City Childminding Network - Jennifer Ellen Apaya","Derby City Childminding Network - Jennifer Ellen Apaya","DE21 6PH","EY240000","EY240000",0,0,240,240,"P",null,0,0,0,0,0,0,24.166666666666664,24.166666666666664,24.166666666666664,null,0,0,24.166666666666664,24.166666666666664,null,3162,1061,-2101,null,0,0,null,1051,0,5,5,1061]
["2521698Derby City Childminding Network - Joanna Widawska","Derby City Childminding Network - Joanna Widawska","Derby City Childminding Network - Joanna Widawska",null,2521698,2521698,0,420,0,420,"P",null,0,420,0,420,0,0,0,0,420,null,0,0,0,0,null,0,2092,2092,null,0,0,null,1840,252,0,0,2092]
["EY369088Derby City Childminding Network - Joanne Margaret Shakespeare","Derby City Childminding Network - Joanne Margaret Shakespeare","Derby City Childminding Network - Joanne Margaret Shakespeare","DE3 0PE","EY369088","EY369088",900,0,760,1660,"P",null,0,0,291.28498727735371,291.28498727735371,540,0,448.17102137767222,988.17102137767222,1279.4560086550259,null,0,0,0,0,null,10241,7644,-2597,null,0,0,null,7271,175,198,0,7644]
["EY462623Derby City Childminding Network - Joanne Mycroft","Derby City Childminding Network - Joanne Mycroft","Derby City Childminding Network - Joanne Mycroft","DE21 6RZ","EY462623","EY462623",540,0,330,870,"P",null,0,0,0,0,180,0,14.202898550724642,194.20289855072465,194.20289855072465,null,0,0,0,0,null,4216,3850,-366,null,0,0,null,3811,0,39,0,3850]
["EY264853Derby City Childminding Network - Joyce, Mary Cliff","Derby City Childminding Network - Joyce, Mary Cliff","Derby City Childminding Network - Joyce, Mary Cliff","DE73 6NB","EY264853","EY264853",360,280,235,875,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,2982,3833,851,null,0,0,null,3833,0,0,0,3833]
["205881Derby City Childminding Network - Judith Deakin","Derby City Childminding Network - Judith Deakin","Derby City Childminding Network - Judith Deakin","DE22 2NN",205881,205881,1920,1400,1180,4500,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,14974,19710,4736,null,0,0,null,19710,0,0,0,19710]
["EY500987Derby City Childminding Network - Julie Chambers","Derby City Childminding Network - Julie Chambers","Derby City Childminding Network - Julie Chambers","DE22 2NN","EY500987","EY500987",0,0,260,260,"P",null,0,0,0,0,0,0,259.09090909090907,259.09090909090907,259.09090909090907,null,0,0,0,0,null,3413,1191,-2222,null,0,0,null,1139,0,52,0,1191]
["EY492729Derby City Childminding Network - Julie Croft","Derby City Childminding Network - Julie Croft","Derby City Childminding Network - Julie Croft",null,"EY492729","EY492729",540,1470,260,2270,"P",null,360,0,156.15384615384616,516.15384615384619,0,210,155,365,881.15384615384619,null,0,0,0,0,null,3798,10326,6528,null,0,0,null,9943,310,73,0,10326]
["EY368441Derby City Childminding Network - Julie Elizabeth Sewter,","Derby City Childminding Network - Julie Elizabeth Sewter,","Derby City Childminding Network - Julie Elizabeth Sewter,","DE73 6UP","EY368441","EY368441",0,1260,120,1380,"P",null,0,0,0,0,0,0,11.666666666666666,11.666666666666666,11.666666666666666,null,0,0,0,0,null,1551,6046,4495,null,0,0,null,6044,0,2,0,6046]
["EY316309Derby City Childminding Network - Julie Margaret Warren","Derby City Childminding Network - Julie Margaret Warren","Derby City Childminding Network - Julie Margaret Warren",null,"EY316309","EY316309",216,210,0,426,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,1866,1866,null,0,0,null,1866,0,0,0,1866]
["EY405755Derby City Childminding Network - Kerry Jehane Derbyshire","Derby City Childminding Network - Kerry Jehane Derbyshire","Derby City Childminding Network - Kerry Jehane Derbyshire","DE24 0TE","EY405755","EY405755",1560,420,528,2508,"P",null,360,420,13.510747185261003,793.51074718526104,840,0,13.395638629283487,853.39563862928344,1646.9063858145446,null,0,0,0,0,null,6927,11632,4705,null,0,0,null,10985,476,171,0,11632]
["306845Derby City Childminding Network - Laura Marshall","Derby City Childminding Network - Laura Marshall","Derby City Childminding Network - Laura Marshall","DE23 3ZJ",306845,306845,180,420,360,960,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,4568,4205,-363,null,0,0,null,4205,0,0,0,4205]
["EY546840Derby City Childminding Network - Leah Sheridan","Derby City Childminding Network - Leah Sheridan","Derby City Childminding Network - Leah Sheridan","DE22 3TL","EY546840","EY546840",1512,1134,493,3139,"P",null,0,0,0,0,720,840,56.119897480777652,1616.1198974807776,1616.1198974807776,null,0,0,0,0,null,6406,14072,7666,null,0,0,null,13749,0,323,0,14072]
["EY448130Derby City Childminding Network - Laura Burton","Derby City Childminding Network - Laura Burton","Derby City Childminding Network - Laura Burton",null,"EY448130","EY448130",360,0,380,740,"P",null,360,0,88.631840796019887,448.6318407960199,0,0,88.739527322746028,88.739527322746028,537.37136811876599,null,0,0,31.074766355140184,31.074766355140184,null,5428,3534,-1894,null,0,0,null,3241,269,18,6,3534]
["205878Derby City Childminding Network - Lorraine Duthie","Derby City Childminding Network - Lorraine Duthie","Derby City Childminding Network - Lorraine Duthie","DE24 0GR",205878,205878,1976,882,732,3590,"P",null,1440,882,490.01164666048805,2812.0116466604882,0,0,333.54930214944449,333.54930214944449,3145.5609488099326,null,0,0,0,0,null,10155,17478,7323,null,0,0,null,15724,1687,67,0,17478]
["260849Derby City Childminding Network - Lousie Michelle Griffiths","Derby City Childminding Network - Lousie Michelle Griffiths","Derby City Childminding Network - Lousie Michelle Griffiths","DE21 6PX",260849,260849,540,54,130,724,"P",null,0,0,0,0,540,54,14.177215189873415,608.17721518987344,608.17721518987344,null,0,0,0,0,null,1682,3293,1611,null,0,0,null,3171,0,122,0,3293]
["205903Derby City Childminding Network - Mary Gibson","Derby City Childminding Network - Mary Gibson","Derby City Childminding Network - Mary Gibson",null,205903,205903,179,0,272,451,"P",null,0,0,0,0,179,0,54.090909090909086,233.09090909090909,233.09090909090909,null,0,0,0,0,null,3571,2022,-1549,null,0,0,null,1975,0,47,0,2022]
["EY340934Derby City Childminding Network - Michelle Elizabeth Hemmings","Derby City Childminding Network - Michelle Elizabeth Hemmings","Derby City Childminding Network - Michelle Elizabeth Hemmings","DE24 9DD","EY340934","EY340934",0,0,360,360,"P",null,0,0,263.03970410628017,263.03970410628017,0,0,164.82649842271289,164.82649842271289,427.86620252899309,null,0,0,0,0,null,4947,1768,-3179,null,0,0,null,1577,158,33,0,1768]
["EY357686Derby City Childminding Network - Michelle Morrison","Derby City Childminding Network - Michelle Morrison","Derby City Childminding Network - Michelle Morrison","DE21 7LY","EY357686","EY357686",720,0,960,1680,"P",null,720,0,480,1200,0,0,479.62962962962962,479.62962962962962,1679.6296296296296,null,0,0,0,0,null,13665,8174,-5491,null,0,0,null,7358,720,96,0,8174]
["EY428424Derby City Childminding Network - Nicky Sherratt","Derby City Childminding Network - Nicky Sherratt","Derby City Childminding Network - Nicky Sherratt","DE23 6JR","EY428424","EY428424",900,420,720,2040,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,10406,8935,-1471,null,0,0,null,8935,0,0,0,8935]
[{"$f":"F126&C126","v":"205980Derby City Childminding Network - Jackie Nettleship"},"Derby City Childminding Network - Jackie Nettleship","Derby City Childminding Network - Jackie Nettleship",null,205980,205980,180,0,70,{"$f":"SUM(G126:I126)","v":250},"P",null,0,0,0,0,0,0,0,{"$f":"SUM(Q126:S126)","v":0},{"$f":"P126+T126","v":0},null,180,0,14.285714285714283,{"$f":"SUM(W126:Y126)","v":194.28571428571428},null,908,{"$f":"AM126","v":1134},{"$f":"AC126-AB126","v":226},null,0,0,null,1095,0,0,39,{"$f":"SUM(AF126:AL126)","v":1134}]
["EY372766Derby City Childminding Network - Natalie Tia Bowles","Derby City Childminding Network - Natalie Tia Bowles","Derby City Childminding Network - Natalie Tia Bowles",null,"EY372766","EY372766",720,315,0,1035,"P",null,0,0,0,{"$f":"SUM(M127:O127)","v":0},0,0,0,0,0,null,0,0,0,0,null,6599,4533,-2066,null,0,0,null,4533,0,0,0,4533]
["EY396733Derby City Childminding Network - Nicola Johnson ","Derby City Childminding Network - Nicola Johnson ","Derby City Childminding Network - Nicola Johnson ","DE24 0AE","EY396733","EY396733",0,0,544,544,"P",null,0,0,212.20542768807971,212.20542768807971,0,0,543.76612209802227,543.76612209802227,755.97154978610195,null,0,0,0,0,null,7787,2619,-5168,null,0,0,null,2383,127,109,0,2619]
["EY393390Derby City Childminding Network - Nicola Smith","Derby City Childminding Network - Nicola Smith","Derby City Childminding Network - Nicola Smith",null,"EY393390","EY393390",360,0,0,360,"P",null,360,0,0,360,0,0,0,0,360,null,0,0,0,0,null,0,1793,1793,null,0,0,null,1577,216,0,0,1793]
["EY221157Derby City Childminding Network - Paula Louise Brown","Derby City Childminding Network - Paula Louise Brown","Derby City Childminding Network - Paula Louise Brown",null,"EY221157","EY221157",180,0,70,250,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,888,1095,207,null,0,0,null,1095,0,0,0,1095]
["EY453657Derby City Childminding Network - Phillipa Chambers","Derby City Childminding Network - Phillipa Chambers","Derby City Childminding Network - Phillipa Chambers","DE22 1HT","EY453657","EY453657",180,0,168,348,"P",null,0,0,38.541666666666671,38.541666666666671,0,0,38.888888888888893,38.888888888888893,77.430555555555571,null,0,0,16.666666666666668,16.666666666666668,null,2238,1558,-680,null,0,0,null,1524,23,8,3,1558]
["EY484039Derby City Childminding Network - Rachael Elizabeth Eagles","Derby City Childminding Network - Rachael Elizabeth Eagles","Derby City Childminding Network - Rachael Elizabeth Eagles","DE21 2JW","EY484039","EY484039",720,1472,1260,3452,"P",null,0,0,93.853211009174316,93.853211009174316,0,0,95,95,188.85321100917432,null,0,0,0,0,null,17199,15195,-2004,null,0,0,null,15120,56,19,0,15195]
["EY487257Derby City Childminding Network - Rachel Gillian Brownsword","Derby City Childminding Network - Rachel Gillian Brownsword","Derby City Childminding Network - Rachel Gillian Brownsword",null,"EY487257","EY487257",720,420,910,2050,"P",null,0,0,78.048780487804876,78.048780487804876,360,0,130,490,568.04878048780483,null,0,0,0,0,null,12076,9124,-2952,null,0,0,null,8979,47,98,0,9124]
["EY343478Derby City Childminding Network - Rachel Leandre Blount","Derby City Childminding Network - Rachel Leandre Blount","Derby City Childminding Network - Rachel Leandre Blount","DE22 3JQ","EY343478","EY343478",0,0,470,470,"P",null,0,0,35.722041259500543,35.722041259500543,0,0,36.552431416118282,36.552431416118282,72.274472675618824,null,0,0,471.81467181467184,471.81467181467184,null,6148,2181,-3967,null,0,0,null,2059,21,7,94,2181]
["EY552896Derby City Childminding Network - Rachel Huntingford","Derby City Childminding Network - Rachel Huntingford","Derby City Childminding Network - Rachel Huntingford",null,"EY552896","EY552896",391,0,68,459,"P",null,0,0,16.666666666666664,16.666666666666664,0,0,17.139384116693677,17.139384116693677,33.806050783360341,null,0,0,3.5714285714285712,3.5714285714285712,null,895,2024,1129,null,0,0,null,2010,10,3,1,2024]
["EY447118Derby City Childminding Network - Rachel Wiggins","Derby City Childminding Network - Rachel Wiggins","Derby City Childminding Network - Rachel Wiggins","DE3 0PY","EY447118","EY447118",456,994,324,1774,"P",null,0,0,0,0,0,588,10.961123110151187,598.96112311015122,598.96112311015122,null,0,0,0,0,null,4147,7890,3743,null,0,0,null,7770,0,120,0,7890]
["EY393682Derby City Childminding Network - Rebecca Anne Cotton","Derby City Childminding Network - Rebecca Anne Cotton","Derby City Childminding Network - Rebecca Anne Cotton","DE3 9YF","EY393682","EY393682",688.5,278,366,1332.5,"P",null,0,0,0,0,468,0,14.047417442845047,482.04741744284507,482.04741744284507,null,0,0,106.52209095322867,106.52209095322867,null,4748,5953,1205,null,0,0,null,5836,0,96,21,5953]
["EY395288Derby City Childminding Network - Rebecca Jane Fulleylove","Derby City Childminding Network - Rebecca Jane Fulleylove","Derby City Childminding Network - Rebecca Jane Fulleylove","DE21 2BJ","EY395288","EY395288",0,0,880,880,"P",null,0,0,33.507397737162755,33.507397737162755,0,0,524.82823873547636,524.82823873547636,558.33563647263907,null,0,0,0,0,null,11458,3979,-7479,null,0,0,null,3854,20,105,0,3979]
["EY396913Derby City Childminding Network - Rebecca Louise Dudley","Derby City Childminding Network - Rebecca Louise Dudley","Derby City Childminding Network - Rebecca Louise Dudley",null,"EY396913","EY396913",277.5,124.5,0,402,"P",null,0,0,0,0,277.5,124.5,0,402,402,null,0,0,0,0,null,0,1841,1841,null,0,0,null,1761,0,80,0,1841]
["EY278371Derby City Childminding Network - Rebecca Sarah Wall","Derby City Childminding Network - Rebecca Sarah Wall","Derby City Childminding Network - Rebecca Sarah Wall","DE73 6UU","EY278371","EY278371",352,210,371,933,"P",null,0,0,49.484228473998293,49.484228473998293,216,210,85.698689956331876,511.69868995633186,561.18291843033012,null,0,0,0,0,null,4912,4219,-693,null,0,0,null,4087,30,102,0,4219]
["EY541336Derby City Childminding Network - Regina Zakrzewska ","Derby City Childminding Network - Regina Zakrzewska ","Derby City Childminding Network - Regina Zakrzewska ","DE23 8SR","EY541336","EY541336",576,882,398,1856,"P",null,576,462,328.14298074843174,1366.1429807484317,0,0,70.433287482806037,70.433287482806037,1436.5762682312377,null,216,252,5.6038426349496806,473.60384263494967,null,5640,9058,3418,null,0,0,null,8129,820,14,95,9058]
["EY268223Derby City Childminding Network - Rosalyn Phillips","Derby City Childminding Network - Rosalyn Phillips","Derby City Childminding Network - Rosalyn Phillips","DE24 9JQ","EY268223","EY268223",576,0,662,1238,"P",null,0,0,198.10275576284806,198.10275576284806,0,0,94.191621595466728,94.191621595466728,292.29437735831482,null,0,0,0,0,null,8883,5560,-3323,null,0,0,null,5422,119,19,0,5560]
["206031Derby City Childminding Network - Rosie Stevens","Derby City Childminding Network - Rosie Stevens","Derby City Childminding Network - Rosie Stevens","DE22 2HQ",206031,206031,792,420,1228,2440,"P",null,0,0,86.305220883534147,86.305220883534147,0,0,85.08869179600886,85.08869179600886,171.39391267954301,null,0,0,0,0,null,15678,10756,-4922,null,0,0,null,10687,52,17,0,10756]
["206046Derby City Childminding Network - Sally -Anne Thompson","Derby City Childminding Network - Sally -Anne Thompson","Derby City Childminding Network - Sally -Anne Thompson",null,206046,206046,1008,2436,900,4344,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,9644,19027,9383,null,0,0,null,19027,0,0,0,19027]
["EY406938Derby City Childminding Network - Samantha Anne Fisher","Derby City Childminding Network - Samantha Anne Fisher","Derby City Childminding Network - Samantha Anne Fisher","DE21 7QL","EY406938","EY406938",900,1190,603,2693,"P",null,0,0,77.792172795133609,77.792172795133609,360,630,299.90537471612407,1289.905374716124,1367.6975475112577,null,0,560,0,560,null,8020,12212,4192,null,0,0,null,11795,47,258,112,12212]
["EY546157Derby City Childminding Network - Samantha McGirr","Derby City Childminding Network - Samantha McGirr","Derby City Childminding Network - Samantha McGirr","DE21 7HP","EY546157","EY546157",0,0,512,512,"P",null,0,0,240.1007049345418,240.1007049345418,0,0,48.341260249197887,48.341260249197887,288.44196518373968,null,0,0,0,0,null,7094,2397,-4697,null,0,0,null,2243,144,10,0,2397]
["EY299821Derby City Childminding Network - Sandra Upton","Derby City Childminding Network - Sandra Upton","Derby City Childminding Network - Sandra Upton","DE21 2BL","EY299821","EY299821",180,0,180,360,"P",null,0,0,14.877835951134383,14.877835951134383,0,0,15.270935960591132,15.270935960591132,30.148771911725515,null,0,0,55.688622754491014,55.688622754491014,null,2861,1600,-1261,null,0,0,null,1577,9,3,11,1600]
["260848Derby City Childminding Network - Sara Helen Cooper","Derby City Childminding Network - Sara Helen Cooper","Derby City Childminding Network - Sara Helen Cooper","DE22 4BQ",260848,260848,180,210,334,724,"P",null,180,0,41.866028708133975,221.86602870813397,0,210,334.96329313057157,544.96329313057163,766.8293218387056,null,0,0,0,0,null,4641,3413,-1228,null,0,0,null,3171,133,109,0,3413]
["205978Derby City Childminding Network - Sara Mycroft","Derby City Childminding Network - Sara Mycroft","Derby City Childminding Network - Sara Mycroft","DE24 9FN",205978,205978,1800,546,1800,4146,"D",null,360,0,147.43723891361304,507.43723891361304,0,0,276.08086610693772,276.08086610693772,783.51810502055082,null,180,0,10.512465373961216,190.51246537396122,null,21781,18556,-3225,null,0,0,null,18159,304,55,38,18556]
["EY488697Derby City Childminding Network - Sarah Houghton-Clarke","Derby City Childminding Network - Sarah Houghton-Clarke","Derby City Childminding Network - Sarah Houghton-Clarke",null,"EY488697","EY488697",0,420,0,420,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,1840,1840,null,0,0,null,1840,0,0,0,1840]
["EY480166Derby City Childminding Network - Sarah Jane Jackson","Derby City Childminding Network - Sarah Jane Jackson","Derby City Childminding Network - Sarah Jane Jackson","DE21 7RF","EY480166","EY480166",540,0,756,1296,"P",null,0,0,169.95565410199558,169.95565410199558,0,0,170.37950703242998,170.37950703242998,340.33516113442556,null,0,0,91.790009250693814,91.790009250693814,null,9837,5830,-4007,null,0,0,null,5676,102,34,18,5830]
["EY436155Derby City Childminding Network - Sharron Ann Silkstone","Derby City Childminding Network - Sharron Ann Silkstone","Derby City Childminding Network - Sharron Ann Silkstone",null,"EY436155","EY436155",360,420,70,850,"P",null,0,0,0,0,360,210,14.285714285714283,584.28571428571433,584.28571428571433,null,0,0,0,0,null,908,3840,2932,null,0,0,null,3723,0,117,0,3840]
["206043Derby City Childminding Network - Sharon Taylor","Derby City Childminding Network - Sharon Taylor","Derby City Childminding Network - Sharon Taylor","DE21 7AJ",206043,206043,2235,1680,1410,5325,"P",null,0,0,57.843922915474153,57.843922915474153,360,0,59.999999999999986,420,477.84392291547414,null,0,0,0,0,null,18141,23443,5302,null,0,0,null,23324,35,84,0,23443]
["EY336425Derby City Childminding Network - Shirley Kerr","Derby City Childminding Network - Shirley Kerr","Derby City Childminding Network - Shirley Kerr",null,"EY336425","EY336425",432,798,0,1230,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,5387,5387,null,0,0,null,5387,0,0,0,5387]
["505502Derby City Childminding Network - Stella Louise Bayliss","Derby City Childminding Network - Stella Louise Bayliss","Derby City Childminding Network - Stella Louise Bayliss","DE21 2QL",505502,505502,540,588,510,1638,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,6472,7174,702,null,0,0,null,7174,0,0,0,7174]
["EY252328Derby City Childminding Network - Susan Jane Bonell ","Derby City Childminding Network - Susan Jane Bonell ","Derby City Childminding Network - Susan Jane Bonell ","DE21 2UL","EY252328","EY252328",0,0,480,480,"P",null,0,0,0,0,0,0,24.230769230769234,24.230769230769234,24.230769230769234,null,0,0,35.769230769230766,35.769230769230766,null,6195,2114,-4081,null,0,0,null,2102,0,5,7,2114]
["EY435150Derby City Childminding Network - Susan Theresa McPhee","Derby City Childminding Network - Susan Theresa McPhee","Derby City Childminding Network - Susan Theresa McPhee","DE24 9AY","EY435150","EY435150",156,0,190,346,"P",null,0,0,43.283458021612645,43.283458021612645,156,0,117.41046982805828,273.4104698280583,316.69392784967096,null,156,0,0,156,null,2726,1627,-1099,null,0,0,null,1515,26,55,31,1627]
["EY299849Derby City Childminding Network - Tamasine Louise Ashforth","Derby City Childminding Network - Tamasine Louise Ashforth","Derby City Childminding Network - Tamasine Louise Ashforth","DE24 8PF","EY299849","EY299849",2340,1512,1430,5282,"P",null,1980,1092,1104.3063677150735,4176.3063677150731,0,0,464.53732026301225,464.53732026301225,4640.8436879780857,null,0,0,145.46855733662144,145.46855733662144,null,20930,{"$f":"AM158","v":25763},4833,null,0,0,null,23135,2506,93,29,25763]
["EY00058Derby City Childminding Network - Toni Reed","Derby City Childminding Network - Toni Reed","Derby City Childminding Network - Toni Reed","DE23 6QT","EY00058","EY00058",0,0,24,24,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,305,105,-200,null,0,0,null,105,0,0,0,105]
["EY547709Derby City Childminding Network - Valerie Sutton ","Derby City Childminding Network - Valerie Sutton ","Derby City Childminding Network - Valerie Sutton ","DE21 7JF","EY547709","EY547709",1260,322,1010,2592,"P",null,720,112,1009.4202898550725,1841.4202898550725,0,0,370,370,2211.4202898550725,null,360,0,52.02993092862625,412.02993092862624,null,14382,12614,-1768,null,0,0,null,11353,1105,74,82,12614]
["206020Derby City Childminding Network - Vanessa Smith","Derby City Childminding Network - Vanessa Smith","Derby City Childminding Network - Vanessa Smith","DE22 2SP",206020,206020,0,0,48,48,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,609,210,-399,null,0,0,null,210,0,0,0,210]
["205892Derby City Childminding Network - Veronica Ellis","Derby City Childminding Network - Veronica Ellis","Derby City Childminding Network - Veronica Ellis","DE22 2BH",205892,205892,540,308,96,944,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,1218,4135,2917,null,0,0,null,4135,0,0,0,4135]
["EY318345Derby City Childminding Network - Wendy Jane Wheawall","Derby City Childminding Network - Wendy Jane Wheawall","Derby City Childminding Network - Wendy Jane Wheawall","DE22 2FZ","EY318345","EY318345",612,560,506,1678,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,6421,7350,929,null,0,0,null,7350,0,0,0,7350]
["EY464682Derby City Childminding Network - Wendy Lorraine Anne Wright","Derby City Childminding Network - Wendy Lorraine Anne Wright","Derby City Childminding Network - Wendy Lorraine Anne Wright","DE73 6TB","EY464682","EY464682",468,0,328,796,"P",null,180,0,113.78797272163669,293.78797272163672,108,0,121.46818923327896,229.46818923327896,523.25616195491568,null,0,0,0,0,null,4557,3708,-849,null,0,0,null,3486,176,46,0,3708]
["EY414019Derby City Childminding Network - Yolande Wosik","Derby City Childminding Network - Yolande Wosik","Derby City Childminding Network - Yolande Wosik","DE24 8SE","EY414019","EY414019",900,420,1244,2564,"P",null,360,0,963.60609087881812,1323.6060908788181,540,210,404.93440359054034,1154.9344035905403,2478.5404944693582,null,0,0,0,0,null,17385,12255,-5130,null,0,0,null,11230,794,231,0,12255]
["EY458078Derby City Childminding Network - Zarida Hussain","Derby City Childminding Network - Zarida Hussain","Derby City Childminding Network - Zarida Hussain","DE23 3RL","EY458078","EY458078",0,0,120,120,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,1523,526,-997,null,0,0,null,526,0,0,0,526]
["EY350863Derby City Childminding Network - Zena Brotherson","Derby City Childminding Network - Zena Brotherson","Derby City Childminding Network - Zena Brotherson","DE23 2TD","EY350863","EY350863",3528,3780,2298,9606,"P",null,1800,1260,828.51173779749377,3888.5117377974939,468,210,371.42156124735521,1049.4215612473552,4937.9332990448493,null,1548,1470,938.71840109303571,3956.7184010930359,null,31801,45408,13607,null,0,0,null,42074,2333,210,791,45408]
["EY240925Derby High School","Derby High School","Derby High School","DE23 3DT","EY240925","EY240925",4320,8514,5907,18741,"P",null,432,792,409.78576197194377,1633.7857619719439,432,990,358.96383790601908,1780.9638379060191,3414.7495998779632,null,0,198,339.49983680181873,537.49983680181867,null,76459,83529,7070,null,0,0,null,82086,980,356,107,83529]
["EY476012Derby Montessori","Derby Montessori","Derby Montessori","DE22 3NJ","EY476012","EY476012",6510,3209,6273,15992,"P",null,324,626,1216.3044129704745,2166.3044129704745,3678,2373,2710.4543540408113,8761.4543540408122,10927.758767011286,null,1734,640,1212.2022357950357,3586.2022357950354,null,83994,73814,-10180,null,0,0,null,70045,1300,1752,717,73814]
["EY460372Derwent Stepping Stones At Brackensdale","Derwent Stepping Stones At Brackensdale","Derwent Stepping Stones At Brackensdale","DE22 4BS","EY460372","EY460372",5868,3360,4680,13908,"P",null,2448,630,1415.0113577109569,4493.0113577109569,2700,2520,2188.7771249268199,7408.7771249268199,11901.788482637778,null,720,210,59.991893261273418,989.99189326127339,null,58030,65293,7263,null,0,0,null,60917,2696,1482,198,65293]
["EY562638Derwent Stepping Stones At Breadsall Hill Top","Derwent Stepping Stones At Breadsall Hill Top","Derwent Stepping Stones At Breadsall Hill Top",null,"EY562638","EY562638",2880,1680,900,5460,"P",null,900,420,0,1320,1620,840,0,2460,3780,null,180,210,0,390,null,9835,25277,15442,null,0,0,null,23915,792,492,78,25277]
["EY330097Derwent Stepping Stones- St Marks Rd","Derwent Stepping Stones- St Marks Rd","Derwent Stepping Stones- St Marks Rd","DE21 6AH","EY330097","EY330097",14976,11052,10440,36468,"P",null,7920,5970,7701.4336376221527,21591.433637622154,5040,3360,3483.5732092768208,11883.573209276821,33475.006846898978,null,2520,3780,948.13201147925906,7248.1320114792588,null,173435,176512,3077,null,0,0,null,159730,12955,2377,1450,176512]
["EY396374Childcare @ St James Centre","Childcare @ St James Centre","Childcare @ St James Centre","DE23 8LU","EY396374","EY396374",7560,3570,4606,15736,"P",null,6804,3360,4082.9290059181876,14246.929005918188,576,210,1242.7552677436222,2028.7552677436222,16275.684273661809,null,5148,1890,2835.5126389115048,9873.5126389115048,null,68259,79853,11594,null,0,0,null,68924,8548,406,1975,79853]
["EY421215Diamond Day PDN","Diamond Day PDN","Diamond Day PDN","DE24 0PA","EY421215","EY421215",8820,3360,6190,18370,"P",null,5040,1470,2112.4354164433489,8622.4354164433498,3060,1470,2648.7318602017431,7178.7318602017431,15801.167276645094,null,1620,1260,427.5323275862068,3307.532327586207,null,85648,87732,2084,null,0,0,null,80461,5173,1436,662,87732]
["EY345674Emmanuel School","Emmanuel School","Emmanuel School","DE22 1FP","EY345674","EY345674",3741,3948,4276,11965,"P",null,1629,1680,1746.7074945964359,5055.7074945964359,462,252,839.72056245329452,1553.7205624532944,6609.4280570497303,null,804,630,169.38669348322139,1603.3866934832213,null,58050,56072,-1978,null,0,0,null,52407,3033,311,321,56072]
["EY307423Field Lane Playgroup Ltd","Field Lane Playgroup Ltd","Field Lane Playgroup Ltd","DE24 0GW","EY307423","EY307423",6588,3528,6352,16468,"P",null,1800,588,2253.2223915214076,4641.2223915214072,2808,2100,3287.5209645945097,8195.5209645945106,12836.743356115918,null,0,0,0,0,null,86006,76554,-9452,null,0,0,null,72130,2785,1639,0,76554]
["206106First Friends Private Day Nursery","First Friends Private Day Nursery","First Friends Private Day Nursery","DE21 6HP",206106,206106,8688.5,3780,5940,18408.5,"P",null,2395.5,932.5,1508.8611776764023,4836.8611776764028,3563.5,1681,1845.6795211205749,7090.1795211205754,11927.040698796978,null,740,712.5,759.69987047520601,2212.1998704752059,null,76597,85391,8794,null,0,0,null,80629,2902,1418,442,85391]
["EY539483First Steps Early Years Centre","First Steps Early Years Centre","First Steps Early Years Centre","DE24 8XB","EY539483","EY539483",9396,7287,11107,27790,"P",null,8496,6657,8938.1793956700749,24091.179395670075,900,630,3258.9849842615217,4788.9849842615222,28880.164379931597,null,900,630,446.01267455757721,1976.0126745575772,null,160925,137528,-23397,null,0,0,null,121720,14455,958,395,137528]
["EY478943Fun Time Nursery Limited","Fun Time Nursery Limited","Fun Time Nursery Limited","DE23 8DD","EY478943","EY478943",7740,6244,8100,22084,"P",null,4860,2940,3178.5905535290653,10978.590553529066,540,420,1767.6219508214404,2727.6219508214404,13706.212504350506,null,180,210,2927.3248974799208,3317.3248974799208,null,104034,104524,490,null,0,0,null,96728,6587,546,663,104524]
["EY406182Heatherton Pre-School","Heatherton Pre-School","Heatherton Pre-School","DE23 3TZ","EY406182","EY406182",5598,2850,3553,12001,"P",null,180,210,73.533600356030277,463.53360035603026,0,420,279.21539721078881,699.21539721078875,1162.7489975668191,null,0,0,466.92561983471069,466.92561983471069,null,45354,53075,7721,null,0,0,null,52564,278,140,93,53075]
["EY539486Homelands Early Years Centre","Homelands Early Years Centre","Homelands Early Years Centre","DE23 8DN","EY539486","EY539486",10101,3452,5400,18953,"P",null,6000,2220,3448.7882137338511,11668.788213733851,2901,1232,2093.8581391596535,6226.8581391596535,17895.646352893506,null,4245,1260,780.08958780310536,6285.0895878031051,null,82467,92517,10050,null,0,0,null,83014,7001,1245,1257,92517]
["EY477956Incredible Kids","Incredible Kids","Incredible Kids","DE24 8AJ","EY477956","EY477956",14300,9229,13094,36623,"P",null,7172,3832,5498.3942778544233,16502.394277854422,4412,3551,3648.996028668676,11611.996028668676,28114.390306523099,null,0,0,842.80997122967403,842.80997122967403,null,179378,172801,-6577,null,0,0,null,160409,9901,2322,169,172801]
["206134King George V Pre-School","King George V Pre-School","King George V Pre-School","DE23 6GT",206134,206134,7890,8687,7238,23815,"P",null,612,210,992.86267628517601,1814.8626762851759,1674,2891,638.94944388270972,5203.9494438827096,7018.812120167886,null,864,882,611.16514203177667,2357.1651420317767,null,94118,106911,12793,null,0,0,null,104310,1089,1041,471,106911]
["EY285337Kingfisher Day Nursery - Spondon","Kingfisher Day Nursery - Spondon","Kingfisher Day Nursery - Spondon","DE21 7AB","EY285337","EY285337",16164.5,10892,7200,34256.5,"P",null,3478.5,1930,589.53787954963025,5998.0378795496299,1476,1260,480.80312493887823,3216.8031249388782,9214.8410044885077,null,108,280,31.133798252084315,419.13379825208432,null,81605,154369,72764,null,0,0,null,150043,3599,643,84,154369]
["EY371448Kingfisher Day Nursery (2)","Kingfisher Day Nursery (2)","Kingfisher Day Nursery (2)","DE22 1AF","EY371448","EY371448",10584,5254,8695,24533,"P",null,910,630,1383.4525668775555,2923.4525668775555,2297,567,1400.4674201983394,4264.4674201983398,7187.9199870758948,null,0,0,0,0,null,112818,110062,-2756,null,0,0,null,107455,1754,853,0,110062]
["206109La Petite Academy","La Petite Academy","La Petite Academy","DE23 1DG",206109,206109,11796,8968,12086,32850,"P",null,1092.5,373,1056.1418381182782,2521.6418381182784,731.5,793,1438.8808365384448,2963.3808365384448,5485.0226746567232,null,564.5,373,710.52675893634455,1648.0267589363445,null,156107,146319,-9788,null,0,0,null,143883,1513,593,330,146319]
["206110Leapfrog Day Nursery(1)","Leapfrog Day Nursery(1)","Leapfrog Day Nursery(1)","DE21 2SF",206110,206110,14407,10489,11889,36785,"P",null,1517,373,872.83244563080586,2762.832445630806,3757,2075,2029.0085531311845,7861.0085531311843,10623.840998761991,null,197,0,764.78587475536415,961.78587475536415,null,155226,164540,9314,null,0,0,null,161118,1658,1572,192,164540]
["206135Leapfrogs Pre School","Leapfrogs Pre School","Leapfrogs Pre School","DE73 6TS",206135,206135,4752,2919,4484,12155,"P",null,0,0,244.97239622720355,244.97239622720355,576,420,1004.5990796299387,2000.5990796299388,2245.5714758571426,null,360,294,151.48209414462858,805.4820941446286,null,57971,53947,-4024,null,0,0,null,53239,147,400,161,53947]
["509195Little Acorns Nursery - now Thornhill Day Nursery - Tommies Childcare??","Little Acorns Nursery - now Thornhill Day Nursery - Tommies Childcare??","Little Acorns Nursery - now Thornhill Day Nursery - Tommies Childcare??","DE22 3LX",509195,509195,0,0,0,0,"D",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,45456,0,-45456,null,0,0,null,0,0,0,0,0]
[{"$f":"F190&C190","v":"EY492973Little Owls Playgroup"},"Little Owls Playgroup","Little Owls Playgroup","DE22 4FN","EY492973","EY492973",11160,7200,10620,{"$f":"SUM(G190:I190)","v":28980},"P",null,360,270,1375.6080472125022,2005.6080472125022,7740,5250,7236.2614789097506,{"$f":"SUM(Q190:S190)","v":20226.26147890975},{"$f":"P190+T190","v":22231.869526122253},null,2520,630,1319.5813580591187,{"$f":"SUM(W190:Y190)","v":4469.5813580591184},null,148749,{"$f":"AM190","v":133074},{"$f":"AC190-AB190","v":-15675},null,0,0,null,126932,1203,4045,894,{"$f":"SUM(AF190:AL190)","v":133074}]
["EY371611Little Poppies Pre-School ( Royal British","Little Poppies Pre-School ( Royal British","Little Poppies Pre-School ( Royal British","DE3 9GB","EY371611","EY371611",6126,5019,5241,16386,"P",null,0,0,203.59274585159625,{"$f":"SUM(M191:O191)","v":203.59274585159625},300,420,262.06633700592437,982.06633700592442,1185.6590828575206,null,0,0,0,0,null,66855,72089,5234,null,0,0,null,71771,122,196,0,72089]
["EY550368Little Scholars Private Day Nursery(1) Sunnyhill","Little Scholars Private Day Nursery(1) Sunnyhill","Little Scholars Private Day Nursery(1) Sunnyhill","DE23 1GQ","EY550368","EY550368",7103,7207,5400,19710,"D",null,1951,1402,1008.2235061615772,4361.2235061615775,2392,2398,1621.1910591126873,6411.1910591126871,10772.414565274265,null,2012,1947,1749.0770971966817,5708.0770971966813,null,75562,91371,15809,null,0,0,null,86330,2617,1282,1142,91371]
["509197Little Scholars Private Day Nursery(2) Littleover","Little Scholars Private Day Nursery(2) Littleover","Little Scholars Private Day Nursery(2) Littleover","DE23 3EY",509197,509197,6995,5235,5655,17885,"P",null,900,630,793.87144596886901,2323.871445968869,860,1159,1270.0474958924656,3289.0474958924656,5612.918941861335,null,1260,2520,364.87533384247541,4144.8753338424758,null,73939,81217,7278,null,0,0,null,78336,1394,658,829,81217]
["EY471706Little Angels Playschool CIC ","Little Angels Playschool CIC ","Little Angels Playschool CIC ","DE24 9HY","EY471706","EY471706",9000,5670,5795,20465,"D",null,8280,5040,4399.672183177292,17719.672183177292,180,210,1430.0154081364515,1820.0154081364515,19539.687591313745,null,1440,630,865.2010050251256,2935.2010050251256,null,83058,101220,18162,null,0,0,null,89637,10632,364,587,101220]
["EY544417Marble Hall Little Angels Day Nursery","Marble Hall Little Angels Day Nursery","Marble Hall Little Angels Day Nursery","DE1 8BF","EY544417","EY544417",9000,6915,6104,22019,"D",null,8640,6915,6103.333333333333,21658.333333333332,360,0,3660,4020,25678.333333333332,null,3240,2310,202.03194802505891,5752.0319480250591,null,91252,111392,20140,null,0,0,null,96443,12995,804,1150,111392]
["206117Mary Poppins Day Nursery","Mary Poppins Day Nursery","Mary Poppins Day Nursery","DE3 9AJ",206117,206117,15952,11445,12060,39457,"D",null,360,0,186.1496666301824,546.14966663018242,558,371,941.26369696314441,1870.2636969631444,2416.4133635933267,null,0,0,0,0,null,182372,173524,-8848,null,0,0,null,172822,328,374,0,173524]
["206141Mickleover Methodist Playgroup","Mickleover Methodist Playgroup","Mickleover Methodist Playgroup","DE3 9GH",206141,206141,6216,5264,4364,15844,"P",null,0,266,101.20568859018321,367.20568859018323,360,378,207.87904844336427,945.87904844336424,1313.0847370335475,null,180,420,302.11503740005156,902.11503740005151,null,55768,69986,14218,null,0,0,null,69397,220,189,180,69986]
["EY304261Oak House Nursery","Oak House Nursery","Oak House Nursery","DE3 9FN","EY304261","EY304261",14250,10410,14274,38934,"D",null,540,420,401.21648031874406,1361.2164803187441,1440,2310,1118.9129343105653,4868.9129343105651,6230.1294146293094,null,0,0,276.83228666420388,276.83228666420388,null,182498,172377,-10121,null,0,0,null,170531,817,974,55,172377]
["258404Oaktree Day Nursery","Oaktree Day Nursery","Oaktree Day Nursery","DE21 6ND",258404,258404,0,0,3180,3180,"P",null,0,0,1136.3636363636367,1136.3636363636367,0,0,1160.3134411600668,1160.3134411600668,2296.6770775237037,null,0,0,121.42857142857142,121.42857142857142,null,42486,14866,-27620,null,0,0,null,13928,682,232,24,14866]
["EY563570The Orange Tree Day Nursery @ Derby","The Orange Tree Day Nursery @ Derby","The Orange Tree Day Nursery @ Derby",null,"EY563570","EY563570",2404,3627,7920,13951,"P",null,540,373,0,913,0,0,0,0,913,null,0,0,0,0,null,81597,61653,-19944,null,0,0,null,61105,548,0,0,61653]
["258405Orchard Day Nursery And Nursery Scho","Orchard Day Nursery And Nursery Scho","Orchard Day Nursery And Nursery Scho","DE73 5SB",258405,258405,7584,5460,8168,21212,"D",null,1260,630,1872.9994973070823,3762.9994973070825,1140,630,1687.2038783537721,3457.2038783537719,7220.2033756608544,null,180,0,320.66638907621353,500.66638907621353,null,107465,95958,-11507,null,0,0,null,92909,2258,691,100,95958]
["258406Orchard Nursery School(1)","Orchard Nursery School(1)","Orchard Nursery School(1)","DE73 6RF",258406,258406,16268,11824,11314,39406,"D",null,2976,2740,696.84194264826806,6412.8419426482678,1764,950,1231.9598040046894,3945.9598040046894,10358.801746652956,null,0,0,292.0094371594671,292.0094371594671,null,146726,177293,30567,null,0,0,null,172598,3848,789,58,177293]
["206160Park Playgroup (the)","Park Playgroup (the)","Park Playgroup (the)","DE21 6LN",206160,206160,3276,1890,1265,6431,"P",null,360,210,248.90618953943971,818.90618953943977,1872,924,396.81775311493715,3192.8177531149372,4011.723942654377,null,0,0,0,0,null,16906,29298,12392,null,0,0,null,28168,491,639,0,29298]
["EY284120Play & Learn","Play & Learn","Play & Learn","DE23 6HB","EY284120","EY284120",11805,0,10182,21987,"D",null,6765,0,4667.3515051711011,11432.3515051711,4320,0,4500.7455529598819,8820.745552959881,20253.097058130981,null,5040,0,4057.0704586912561,9097.0704586912561,null,144588,106745,-37843,null,0,0,null,96303,6859,1764,1819,106745]
["EY474393Playcorner Nursery","Playcorner Nursery","Playcorner Nursery","DE23 8GD","EY474393","EY474393",1800,1050,2880,5730,"D",null,1440,840,2564.6024692118776,4844.6024692118772,360,0,452.38254477464955,812.38254477464955,5656.9850139865266,null,1440,0,1196.5845182842604,2636.5845182842604,null,45788,28693,-17095,null,0,0,null,25097,2907,162,527,28693]
["206146Playdays Opportunity Group","Playdays Opportunity Group","Playdays Opportunity Group","DE73 1TU",206146,206146,7104,5670,5137,17911,"D",null,630,210,178.75637051689142,1018.7563705168914,1866,1785,788.99563675895911,4439.9956367589593,5458.7520072758507,null,0,0,306.82794026063488,306.82794026063488,null,66480,80010,13530,null,0,0,null,78450,611,888,61,80010]
["EY370198Positive Steps Childcare","Positive Steps Childcare","Positive Steps Childcare","DE23 6US","EY370198","EY370198",6300,5880,3075,15255,"D",null,6300,5880,2541.9529471287633,14721.952947128764,0,0,619.12143588637969,619.12143588637969,15341.074383015144,null,4500,2940,2421.1394598758002,9861.1394598757997,null,46318,77746,31428,null,0,0,null,66817,8833,124,1972,77746]
["EY283239Riverside Day Nursery - Asquith Court","Riverside Day Nursery - Asquith Court","Riverside Day Nursery - Asquith Court","DE24 8HX","EY283239","EY283239",12376.5,3640,6987,23003.5,"D",null,3279,1062,1860.5571820775299,6201.5571820775294,2995,762,1398.5386737181991,5155.5386737181989,11357.095855795727,null,0,0,181.19354838709674,181.19354838709674,null,93244,105543,12299,null,0,0,null,100755,3721,1031,36,105543]
["EY539485Rosehill Early Years Centre","Rosehill Early Years Centre","Rosehill Early Years Centre","DE23 6WY","EY539485","EY539485",7005,5190,8100,20295,"P",null,7005,5190,6355.8878357464873,18550.887835746486,0,0,2085.9740506929334,2085.9740506929334,20636.861886439419,null,6150,3930,4933.1279929898274,15013.127992989826,null,114146,103443,-10703,null,0,0,null,88892,11131,417,3003,103443]
["113044Royal School For The Deaf","Royal School For The Deaf","Royal School For The Deaf","DE22 3BH",113044,113044,0,0,0,0,"D",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,0,0]
["2534321Rydale Nursery (formerly Childrens Centre)","Rydale Nursery (formerly Childrens Centre)","Rydale Nursery (formerly Childrens Centre)","DE22 4EN",2534321,2534321,12625,9120,9951,31696,"D",null,2382,2544,0,4926,8648,4882,4665.346896942885,18195.346896942887,23121.346896942887,null,0,0,379.1741742628771,379.1741742628771,null,133781,145499,11718,null,0,0,null,138828,2956,3639,76,145499]
["EY481412Scallywags Nursery","Scallywags Nursery","Scallywags Nursery","DE73 5WX","EY481412","EY481412",20947,10804,4500,36251,"D",null,716,738,72.150792970168538,1526.1507929701686,1932,0,504.95506573401218,2436.9550657340124,3963.1058587041807,null,0,0,0,0,null,71797,160182,88385,null,0,0,null,158779,916,487,0,160182]
["EY541492Shelton Lock Pre-School","Shelton Lock Pre-School","Shelton Lock Pre-School","DE24 9AD","EY541492","EY541492",3456,2384,2700,8540,"P",null,576,1260,889.20274205686997,2725.2027420568702,1800,480,854.70362473347541,3134.7036247334754,5859.9063667903456,null,0,0,243.05856832971799,243.05856832971799,null,31799,39716,7917,null,0,0,null,37405,1635,627,49,39716]
["EY500690Shining Stars Day Nursery","Shining Stars Day Nursery","Shining Stars Day Nursery","DE23 6WW","EY500690","EY500690",5580,9057,4310,18947,"P",null,5580,6327,3201.9736217215727,15108.973621721572,0,1890,988.15600181823845,2878.1560018182386,17987.129623539811,null,4860,3450,2228.8012219264033,10538.801221926404,null,64709,94737,30028,null,0,0,null,82988,9065,576,2108,94737]
["EY282326Silver Trees Private Day Nursery","Silver Trees Private Day Nursery","Silver Trees Private Day Nursery","DE22 3AD","EY282326","EY282326",14350.5,9983.5,9369,33703,"D",null,4001.5,2123,2696.6243503608189,8821.1243503608184,5326,4151.5,3713.9305321823786,13191.430532182378,22012.554882543198,null,180,0,88.545686518499835,268.54568651849985,null,124764,155604,30840,null,0,0,null,147619,5293,2638,54,155604]
["EY279508Sinfin Community Childcare","Sinfin Community Childcare","Sinfin Community Childcare","DE24 9HG","EY279508","EY279508",10860,4956,8186,24002,"D",null,5940,3108,4877.0849778610782,13925.084977861079,1080,0,1941.3747546314778,3021.374754631478,16946.459732492556,null,0,0,272.65094319017419,272.65094319017419,null,113399,114143,744,null,0,0,null,105129,8355,604,55,114143]
["EY456892Sinfin Community Childcare at SCILLS Community Centre","Sinfin Community Childcare at SCILLS Community Centre","Sinfin Community Childcare at SCILLS Community Centre","DE24 9NT","EY456892","EY456892",6120,4350,5126,15596,"P",null,4500,3570,3060.1116066883224,11130.111606688322,360,420,863.75524470548874,1643.7552447054886,12773.86685139381,null,0,0,218.94807356064393,218.94807356064393,null,72483,75361,2878,null,0,0,null,68310,6678,329,44,75361]
["EY541153St Andrew's Pre-School Playgroup","St Andrew's Pre-School Playgroup","St Andrew's Pre-School Playgroup","DE23 7PX","EY541153","EY541153",6732,4200,5338,16270,"P",null,216,210,481.49872267953464,907.49872267953469,2700,420,1441.5136597804026,4561.513659780403,5469.0123824599377,null,432,0,1493.0517015706803,1925.0517015706803,null,69978,73104,3126,null,0,0,null,71263,544,912,385,73104]
["EY535976St Edmunds Pre-School And Playgroup","St Edmunds Pre-School And Playgroup","St Edmunds Pre-School And Playgroup","DE22 2FN","EY535976","EY535976",4704,3612,3742,12058,"P",null,216,0,203.27844537424303,419.27844537424301,360,420,78.125100681849446,858.1251006818494,1277.4035460560924,null,360,420,107.21039060261676,887.21039060261671,null,47796,53415,5619,null,0,0,null,52814,252,172,177,53415]
["206154St Joseph's R. C. Pre-School","St Joseph's R. C. Pre-School","St Joseph's R. C. Pre-School","DE23 6SB",206154,206154,8523,8260,8628,25411,"P",null,4908,6153,5147.7987543204035,16208.798754320404,2520,1057,2978.7651558080643,6555.7651558080643,22764.563910128469,null,3744,4235,4430.3550207002145,12409.355020700215,null,122343,124818,2475,null,0,0,null,111300,9725,1311,2482,124818]
["EY395637St Paul's Church Hall Pre-School","St Paul's Church Hall Pre-School","St Paul's Church Hall Pre-School","DE1 3RT","EY395637","EY395637",0,0,1512,1512,"D",null,0,0,331.53026988864798,331.53026988864798,0,0,694.15557345235788,694.15557345235788,1025.6858433410059,null,0,0,443.78963027710614,443.78963027710614,null,20146,7050,-13096,null,0,0,null,6623,199,139,89,7050]
["EY484523Sunny Days Nursery","Sunny Days Nursery","Sunny Days Nursery","DE21 4AA","EY484523","EY484523",9328,5324,6480,21132,"P",null,1260,1035,761.4321137534489,3056.4321137534489,3464,2760,2779.3521210639969,9003.3521210639974,12059.784234817445,null,0,0,459.96311542659822,459.96311542659822,null,94547,{"$f":"AM222","v":96285},1738,null,0,0,null,92558,1834,1801,92,96285]
["EY100960The Cottage Private Day Nursery Uttoxeter Road","The Cottage Private Day Nursery Uttoxeter Road","The Cottage Private Day Nursery Uttoxeter Road","DE3 9AX","EY100960","EY100960",10512,5558,10260,26330,"P",null,0,0,378.41313752705139,378.41313752705139,468,0,337.33691320199603,805.33691320199603,1183.7500507290474,null,0,0,372.19166184134338,372.19166184134338,null,125794,115787,-10007,null,0,0,null,115325,227,161,74,115787]
["206103The Cottage Private Day Nursery(3)","The Cottage Private Day Nursery(3)","The Cottage Private Day Nursery(3)","DE22 3PD",206103,206103,12264,6686,11173,30123,"D",null,924,966,1483.5955289652372,3373.5955289652375,5316,1413,3495.9319328001584,10224.931932800158,13598.527461765396,null,180,0,342.98300567803273,522.98300567803267,null,147089,136113,-10976,null,0,0,null,131939,2024,2045,105,136113]
["EY495633The Faraway Tree Day Nursery","The Faraway Tree Day Nursery","The Faraway Tree Day Nursery","DE22 3HQ","EY495633","EY495633",11211,6887.5,2880,20978.5,"D",null,2571,1357.5,1001.2925609634862,4929.7925609634858,4284,3780,1869.3868351486551,9933.3868351486544,14863.17939611214,null,2280,1260,254.37960760686829,3794.3796076068684,null,49903,97590,47687,null,0,0,null,91886,2958,1987,759,97590]
["EY103452The Orchard Garden Private Day Nurser","The Orchard Garden Private Day Nurser","The Orchard Garden Private Day Nurser","DE1 1RX","EY103452","EY103452",13029,11450,10356,34835,"D",null,8634,7670,6055.2615111308651,22359.261511130866,2160,1890,3935.3847065741079,7985.3847065741083,30344.646217704976,null,540,210,609.91174702957267,1359.9117470295728,null,145691,167862,22171,null,0,0,null,152577,13416,1597,272,167862]
["2498864Thornhill Day Nursery - Tommies Childcare","Thornhill Day Nursery - Tommies Childcare","Thornhill Day Nursery - Tommies Childcare",null,2498864,2498864,3150,2940,3438,9528,"D",null,180,0,772,952,1080,1680,1056,3816,4768,null,0,0,253,253,null,0,43117,43117,null,0,0,null,{"$f":"26674+15058","v":41732},{"$f":"108+463","v":571},{"$f":"552+211","v":763},51,43117]
["EY497405Tiny Tots Nursery","Tiny Tots Nursery","Tiny Tots Nursery","DE24 0JP","EY497405","EY497405",10158,3740,9000,22898,"P",null,3608,1197.5,3974.7709351015283,8780.2709351015292,4282,987.5,3093.4719715522419,8362.9719715522424,17143.242906653773,null,0,0,71.617945621740688,71.617945621740688,null,129758,107248,-22510,null,0,0,null,100293,5268,1673,14,107248]
["258424Treetops Private Day Nursery","Treetops Private Day Nursery","Treetops Private Day Nursery","DE21 2DF",258424,258424,14071.5,9220.5,8594,31886,"D",null,1213.5,1260,1001.7748292162255,3475.2748292162255,2035.5,1372,1574.9588916290254,4982.4588916290249,8457.73372084525,null,0,0,148.79348339367229,148.79348339367229,null,111297,142772,31475,null,0,0,null,139661,2085,996,30,142772]
["EY452684White House Day Nursery Alvaston","White House Day Nursery Alvaston","White House Day Nursery Alvaston","DE24 0JR","EY452684","EY452684",17309.5,13944,17729,48982.5,"D",null,5546,4916,4614.4645818207,15076.464581820699,6448,4162,5724.3483705845265,16334.348370584526,31410.812952405227,null,0,0,166.3525863885377,166.3525863885377,null,236481,226889,-9592,null,0,0,null,214543,9046,3267,33,226889]
["EY544723White House Kids Club","White House Kids Club","White House Kids Club","DE72 3HB","EY544723","EY544723",9648,5460,3960,19068,"P",null,2664,1890,1027.0860218890882,5581.0860218890884,900,420,1193.4190528171969,2513.4190528171966,8094.5050747062851,null,360,210,0,570,null,72480,87484,15004,null,0,0,null,83518,3349,503,114,87484]
["EY431769Whitehouse Day Nursery Limited","Whitehouse Day Nursery Limited","Whitehouse Day Nursery Limited","DE21 7LU","EY431769","EY431769",19701,12016,18180,49897,"D",null,2462,1370,500.50235914461234,4332.5023591446125,1980,840,1266.0715893238912,4086.0715893238912,8418.5739484685037,null,0,0,0,0,null,188640,221966,33326,null,0,0,null,218549,2600,817,0,221966]
["509204Woodlands Private Day Nursery","Woodlands Private Day Nursery","Woodlands Private Day Nursery","DE22 1BJ",509204,509204,18377.5,7046,13787,39210.5,"D",null,887,373,356.37458694529948,1616.3745869452996,675,170,675.87720209210795,1520.8772020921078,3137.2517890374074,null,345.5,0,66.166029137160038,411.66602913716002,null,175903,173098,-2805,null,0,0,null,171742,970,304,82,173098]
["EY385725Littlesteps Pre- School","Littlesteps Pre- School","Littlesteps Pre- School","DE23 6EP","EY385725","EY385725",3924,3332,3138,10394,"P",null,0,0,0,0,0,0,0,0,0,null,540,686,241.21442916852351,1467.2144291685236,null,39970,45819,5849,null,0,0,null,45526,0,0,293,45819]
["EY493996Schools Out Club (Derby) Ltd - Allestree School's Out Club","Schools Out Club (Derby) Ltd - Allestree School's Out Club","Schools Out Club (Derby) Ltd - Allestree School's Out Club","DE22 2QL","EY493996","EY493996",492,162,320,974,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,4061,4266,205,null,0,0,null,4266,0,0,0,4266]
["EY495143Tiny Tots At Boulton Children's Centre","Tiny Tots At Boulton Children's Centre","Tiny Tots At Boulton Children's Centre","DE24 0DD","EY495143","EY495143",3240,1260,1390,5890,"D",null,2880,630,523.65004767742812,4033.6500476774281,360,630,384.94817642514823,1374.9481764251482,5408.5982241025758,null,0,0,0,0,null,19775,28493,8718,null,0,0,null,25798,2420,275,0,28493]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,0,null,0,0,0]
[{"$f":"F238&C238","v":"Unallocated"},"Unallocated","Unallocated",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,{"$f":"P238+T238","v":0},null,null,null,null,0,null,null,{"$f":"500000+80565-5","v":580560},null,null,null,null,null,null,null,null,null,{"$f":"AC238","v":580560}]
[null,null,"PVI Subtotal",null,null,null,{"$f":"SUM(G62:G238)","v":748835.5},{"$f":"SUM(H62:H238)","v":502379.5},{"$f":"SUM(I62:I238)","v":603058},{"$f":"SUM(J62:J238)","v":1854273},null,null,{"$f":"SUM(M62:M238)","v":216314.5},142628.5,164570.01390324626,523513.01390324626,156662.5,100589.5,145867.64711602364,403119.64711602358,926632.66101926961,null,{"$f":"SUM(W62:W238)","v":73348},{"$f":"SUM(X62:X238)","v":46857.5},{"$f":"SUM(Y62:Y238)","v":59376.953032446145},{"$f":"SUM(Z62:Z238)","v":179582.45303244615},null,null,null,null,null,{"$f":"SUM(AF62:AF238)","v":0},{"$f":"SUM(AG62:AG238)","v":0},0,8121712,314109,80625,35911,9132917]
[null,null,"All Schools",null,"All","All",{"$f":"G239+G56","v":1241345},{"$f":"H239+H56","v":909284},{"$f":"I239+I56","v":1011814},{"$f":"J239+J56","v":3162443},null,null,{"$f":"M239+M56","v":457069.5},338205,353190.70772546309,1148465.2077254632,268438,188086.5,270343.57836834516,726868.07836834504,1875333.286093808,null,{"$f":"W239+W56","v":201518},{"$f":"X239+X56","v":89121.5},{"$f":"Y239+Y56","v":174804.23090239611},{"$f":"Z239+Z56","v":465443.73090239608},null,{"$f":"SUM(AB7:AB239)","v":15233058},{"$f":"SUM(AC7:AC239)","v":16520143.25},{"$f":"AC240-AB240","v":1287085.25},null,{"$f":"AF239+AF56","v":700000},{"$f":"AG239+AG56","v":386615.25},73931,13851497,689081,145375,93084,16520143.25]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(G242:I242)","v":0},null,null,null,null,null,{"$f":"(M242+N242+O242)*0.6","v":0},null,null,null,{"$f":"(Q242+R242+S242)*0.2","v":0},{"$f":"P242+T242","v":0},0,null,null,null,{"$f":"SUM(W242:Y242)*0.2","v":0},0]
[null,null,null,null,null,null,{"$f":"G240-G242","v":1241345},{"$f":"H240-H242","v":909284},{"$f":"I240-I242","v":1011814},{"$f":"J240-J242","v":3162443},null,null,{"$f":"M240-M242","v":457069.5},338205,353190.70772546309,1148465.2077254632,268438,188086.5,270343.57836834516,null,{"$f":"U240-U242","v":1875333.286093808},0,201518,89121.5,174804.23090239611,465443.73090239608,0]
[]
[null,null,null,null,null,"Synergy data",null,909284,null,null,null,null,null,338205,null,null,null,188086.5,null,null,null,null,null,89121.5]
[]
[null,null,null,null,null,"Variance",null,{"$f":"H243-H245","v":0},null,null,null,null,null,{"$f":"N243-N245","v":0},null,null,null,{"$f":"R243-R245","v":0},null,null,null,null,null,{"$f":"X243-X245","v":0}]
[]
[]
[null,null,null,null,"Base"]
[null,null,"S",{"$f":"SUMIF(K:K,C251,J:J)","v":306837.5},{"$f":"D251*AI3","v":1343948.2500000002},"Hours",{"$f":"SUMIF($K:$K,$C251,G:G)","v":116240},95737.5,94860,{"$f":"SUM(G251:I251)","v":306837.5},null,null,null,null,null,{"$f":"SUMIF($K:$K,$C251,P:P)","v":176869.24843108412},null,null,null,{"$f":"SUMIF($K:$K,$C251,T:T)","v":61169.356561490691},{"$f":"T251+P251","v":238038.60499257481},null,null,null,null,{"$f":"SUMIF($K:$K,$C251,Z:Z)","v":85043.456986950172}]
[null,null,"M",{"$f":"SUMIF(K:K,C252,J:J)","v":427329.5},{"$f":"D252*AI3","v":1871703.2100000004},"Hours",158809,134420.5,134100,{"$f":"SUM(G252:I252)","v":427329.5},null,null,null,null,null,{"$f":"SUMIF($K:$K,$C252,P:P)","v":164527.00504412464},null,null,null,{"$f":"SUMIF($K:$K,$C252,T:T)","v":120927.48330518963},{"$f":"T252+P252","v":285454.48834931426},null,null,null,null,{"$f":"SUMIF($K:$K,$C252,Z:Z)","v":70387.060741585476}]
[null,null,"A",{"$f":"SUMIF(K:K,C253,J:J)","v":574003},{"$f":"D253*AI3","v":2514133.1400000006},"Hours",217460.5,176746.5,179796,574003,null,null,null,null,null,{"$f":"SUMIF($K:$K,$C253,P:P)","v":283555.94034700817},null,null,null,{"$f":"SUMIF($K:$K,$C253,T:T)","v":141651.59138564114},425207.53173264931,null,null,null,null,{"$f":"SUMIF($K:$K,$C253,Z:Z)","v":130430.76014141434}]
[null,null,"P",{"$f":"SUMIF(K:K,C254,J:J)","v":1003958.5},{"$f":"D254*AI3","v":4397338.2300000004},"Hours",395028,277618.5,331312,1003958.5,null,null,null,null,null,{"$f":"SUMIF($K:$K,$C254,P:P)","v":284119.4452435826},null,null,null,{"$f":"SUMIF($K:$K,$C254,T:T)","v":224198.73518830843},508318.180431891,null,null,null,null,{"$f":"SUMIF($K:$K,$C254,Z:Z)","v":111998.51726414841}]
[null,null,"D",{"$f":"SUMIF(K:K,C255,J:J)","v":850314.5},{"$f":"D255*AI3","v":3724377.5100000007},"Hours",353807.5,224761,271746,850314.5,null,null,null,null,null,{"$f":"SUMIF($K:$K,$C255,P:P)","v":239393.56865966384},null,null,null,{"$f":"SUMIF($K:$K,$C255,T:T)","v":178920.91192771521},418314.48058737908,null,null,null,null,{"$f":"SUMIF($K:$K,$C255,Z:Z)","v":67583.935768297757}]
[null,null,null,{"$f":"SUM(D251:D255)","v":3162443},{"$f":"SUM(E251:E255)","v":13851500.340000004},"Hours",{"$f":"SUM(G251:G255)","v":1241345},{"$f":"SUM(H251:H255)","v":909284},{"$f":"SUM(I251:I255)","v":1011814},{"$f":"SUM(J251:J255)","v":3162443},null,null,null,null,null,{"$f":"SUM(P251:P255)","v":1148465.2077254634},null,null,null,{"$f":"SUM(T251:T255)","v":726868.07836834504},{"$f":"SUM(U251:U255)","v":1875333.2860938085},null,null,null,null,{"$f":"SUM(Z251:Z255)","v":465443.73090239614}]
[]
[null,null,null,null,null,null,null,null,null,13851500.340000002,null,null,null,null,null,689078.95213578863,null,null,null,145373.55145343725,null,null,null,null,null,93088.814394567118]
[null,null,"S"]
[null,null,"M"]
[null,null,"A"]
[null,null,"P"]
[null,null,"D"]
[]
[]
[]
[null,null,"M",427329.5,null,"Hours",158809,134420.5,134100,427329.5,null,null,null,null,null,164527.00504412464,null,null,null,120927.48330518963,285454.48834931426,null,null,null,null,70387.060741585476]
[null,null,"A",574003,null,"Hours",217460.5,176746.5,179796,574003,null,null,null,null,null,283555.94034700817,null,null,null,141651.59138564114,425207.53173264931,null,null,null,null,130430.76014141434]
[null,null,"S",306837.5,null,"Hours",116240,95737.5,94860,306837.5,null,null,null,null,null,176869.24843108412,null,null,null,61169.356561490691,238038.60499257481,null,null,null,null,85043.456986950172]
[null,null,"P",1010048.5,null,"Hours",398178,280558.5,331312,1010048.5,null,null,null,null,null,284299.4452435826,null,null,null,226958.73518830843,511258.180431891,null,null,null,null,111998.51726414841]
[null,null,"D",844224.5,null,"Hours",350657.5,221821,271746,844224.5,null,null,null,null,null,239213.28116051474,null,null,null,176160.59082655638,415373.87198707112,null,null,null,null,67584.276838737191]
[null,null,null,3162443,null,"Hours",1241345,909284,1011814,3162443,null,null,null,null,null,1148464.9202263143,null,null,null,726867.75726718619,1875332.6774935005,null,null,null,null,465444.07197283558]

{"sheet":"School & Nursery Setting Lookup","index":8,"n_rows":270,"n_cols":13,"rows_kept":270,"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","DE23 8DH",206189,"D",4]
["Akaal Primary School",null,2014,null,null,null,null,null,"Akaal Primary School",null,2014]
["Allenton 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]
["Alvaston Achievers","DE24 0PU","EY545705","P",3,null,null,null,"Al-Madinah",null,4000]
["Alvaston Infant and Nursery School","E200201",2443,"M",1,null,null,null,"Alvaston Achievers","DE24 0PU","EY545705","P",3]
["Alvaston Junior Academy",null,2442,null,null,null,null,null,"Alvaston Infant and Nursery School","E200201",2443,"M",1]
["An-Noor Nursery","DE23 8FB","EY362920","D",4,null,null,null,"Alvaston Junior School",null,2442]
["Arboretum Primary School","E200401",2629,"M",1,null,null,null,"An-Noor Nursery","DE23 8FB","EY362920","D",4]
["Ash Croft Primary Academy",null,2509,null,null,null,null,null,"Arboretum Primary School","E200401",2629,"M",1]
["Ashgate Nursery","E100101",1014,"S",2,null,null,null,"Ash Croft Primary School",null,2509]
["Ashgate Primary School",null,2005,null,null,null,null,null,"Ashgate Nursery","E100101",1014,"S",2]
["Ashwood Spencer Academy",null,2021,"M",1,null,null,null,"Ashgate Primary School",null,2005]
["Asterdale Primary School","E200701",2464,"M",1,null,null,null,"Ashwood Spencer Academy (Osmaston) Primary School",null,2021,"M",1]
["Beaufort Community Primary School","E200801",2004,"M",1,null,null,null,"Asterdale Primary School","E200701",2464,"M",1]
["Becket Primary School","E200901",2405,"M",1,null,null,null,"Beaufort Community Primary School","E200801",2004,"M",1]
["Becket Sure Start Children's Centre","DE22 3WR","EY380753","D",4,null,null,null,"Becket Primary School","E200901",2405,"M",1]
["Best Start Sinfin","DE24 9HW","EY467568","D",4,null,null,null,"Becket Sure Start Children's Centre","DE22 3WR","EY380753","D",4]
["Bishop Lonsdale Church of England Primary School and Nursery",null,2011,"M",1,null,null,null,"Bemrose","E300101",4177,"M",1]
["Bizzy Kidz","DE23 6AP","EY450983","D",4,null,null,null,"Best Start Sinfin","DE24 9HW","EY467568","D",4]
["Borrow Wood Primary School","E201201",5201,"M",1,null,null,null,"Bishop Lonsdale Church of England (Aided) Primary School",null,2011,"M",1]
["Boulton Lane Park Pre-School Playgroup","DE24 0BD",206124,"D",4,null,null,null,"Bizzy Kidz","DE23 6AP","EY450983","D",4]
["Brackensdale Primary School","E201401",2432,"M",1,null,null,null,"Borrow Wood Primary School","E201201",5201,"M",1]
["Bramble Brook Pre-School  Playgroup","DE3 9HD","EY282068","D",4,null,null,null,"Boulton Lane Park Pre-School Playgroup","DE24 0BD",206124,"D",4]
["Breadsall Hill Top Primary School",null,2018,"M",1,null,null,null,"Brackensdale ER (Enhanced Resource) Primary School","E201401",2432,"M",1]
["Brookfield Primary School","E201801",2512,"M",1,null,null,null,"Bramble Brook Pre-School  Playgroup","DE3 9HD","EY282068","D",4]
["Busy Bees Pre-School","DE22 2HE",206126,"D",4,null,null,null,"Breadsall Hill Top Primary School",null,2018,"M",1]
["Busy Bees-Derby, Heatherton","DE23 3TZ",206111,"P",3,null,null,null,"Brookfield Primary School","E201801",2512,"M",1]
["Carlton Private Day Nursery","DE22 1GQ",206091,"P",3,null,null,null,"Busy Bees Pre-School","DE22 2HE",206126,"D",4]
["Carlyle Infant and Nursery Academy","E201901",2456,"M",1,null,null,null,"Busy Bees-Derby, Heatherton","DE23 3TZ",206111,"P",3]
["Cavendish Close Infant School","E202001",2449,"M",1,null,null,null,"Carlton Private Day Nursery","DE22 1GQ",206091,"P",3]
["Cavendish Close Junior Academy",null,2019,null,null,null,null,null,"Carlyle Infant School","E201901",2456,"M",1]
["Central Nursery","E100301",1006,"S",2,null,null,null,"Cavendish Close Infant School","E202001",2449,"M",1]
["Chaddesden Park Primary School",null,2467,"M",1,null,null,null,"Cavendish Close Junior School",null,2019]
["Chellaston Academy",null,5402,null,null,null,null,null,"Central Nursery","E100301",1006,"S",2]
["Chellaston Infant School",null,2455,null,null,null,null,null,"Chaddesden Park Primary School",null,2467,"M",1]
["Chellaston Junior School",null,5203,null,null,null,null,null,"Chellaston Academy",null,5402]
["Cherry Tree Hill Primary School","E202601",2451,"M",1,null,null,null,"Chellaston Infant School",null,2455]
["Childcare @ St James Centre","DE23 8LU","EY396374","P",3,null,null,null,"Chellaston Junior School",null,5203]
["Chuckles Pre-School Playgroup","DE24 0RU",206128,"P",3,null,null,null,"Cherry Tree Hill Primary School","E202601",2451,"M",1]
["City of Derby Academy",null,4008,null,null,null,null,null,"Childcare @ St James Centre","DE23 8LU","EY396374","P",3]
["Cottons Farm Primary Academy",null,2023,"M",1,null,null,null,"Chuckles Pre-School Playgroup","DE24 0RU",206128,"P",3]
["Da Vinci Academy",null,4007,null,null,null,null,null,"City of Derby Academy",null,4008]
["Dale Community Primary School",null,2409,null,null,null,null,null,"Cotton's Farm Primary School",null,2023,"M",1]
["Derby Cathedral School",null,4004,null,null,null,null,null,"da Vinci Community College",null,4007]
["Derby City Childminding Network - ABO",null,"EY440600","P",3,null,null,null,"Dale Community Primary School",null,2409]
["Derby City Childminding Network - AJH","DE21 4JQ",205921,"P",3,null,null,null,"Derby Cathedral School",null,4004]
["Derby City Childminding Network - ALB","DE21 7HY","EY398922","P",3,null,null,null,"Derby City Childminding Network - AJH","DE21 4JQ",205921,"P",3]
["Derby City Childminding Network - AM","DE23 6QT","EY000013","P",3,null,null,null,"Derby City Childminding Network - ALB","DE21 7HY","EY398922","P",3]
["Derby City Childminding Network - AMD","DE24 9JR","EY491735","P",3,null,null,null,"Derby City Childminding Network - AM","DE23 6QT","EY000013","P",3]
["Derby City Childminding Network - AN",null,"EY543687","P",3,null,null,null,"Derby City Childminding Network - AMD","DE24 9JR","EY491735","P",3]
["Derby City Childminding Network - AP",null,"EY536395","P",3,null,null,null,"Derby City Childminding Network - AN",null,"EY543687","P",3]
["Derby City Childminding Network - AR","DE23 3YA",205999,"P",3,null,null,null,"Derby City Childminding Network - AP",null,"EY536395","P",3]
["Derby City Childminding Network - BT",null,"EY561598","P",3,null,null,null,"Derby City Childminding Network - AR","DE23 3YA",205999,"P",3]
["Derby City Childminding Network - CAB","DE3 9AS",205852,"P",3,null,null,null,"Derby City Childminding Network - BT",null,"EY561598","P",3]
["Derby City Childminding Network - CAF",null,"EY496563","P",3,null,null,null,"Derby City Childminding Network - CAB","DE3 9AS",205852,"P",3]
["Derby City Childminding Network - CEO","DE21 2HZ","EY412756","P",3,null,null,null,"Derby City Childminding Network - CEO","DE21 2HZ","EY412756","P",3]
["Derby City Childminding Network - CJH",null,205922,"P",3,null,null,null,"Derby City Childminding Network - CJH",null,205922,"P",3]
["Derby City Childminding Network - CLHP","DE21 4RQ","EY251518","P",3,null,null,null,"Derby City Childminding Network - CLHP","DE21 4RQ","EY251518","P",3]
["Derby City Childminding Network - CM",null,"EY421552","P",3,null,null,null,"Derby City Childminding Network - CM",null,"EY421552","P",3]
["Derby City Childminding Network - CM","DE21 6GQ","EY438525","P",3,null,null,null,"Derby City Childminding Network - CM","DE21 6GQ","EY438525","P",3]
["Derby City Childminding Network - CR","DE24 0PD","EY542496","P",3,null,null,null,"Derby City Childminding Network - CR","DE24 0PD","EY542496","P",3]
["Derby City Childminding Network - DFT",null,"EY386644","P",3,null,null,null,"Derby City Childminding Network - DG","DE21 7DF",205919,"P",3]
["Derby City Childminding Network - DG","DE21 7DF",205919,"P",3,null,null,null,"Derby City Childminding Network - DS","DE24 0TZ","EY294474","P",3]
["Derby City Childminding Network - DHK",null,205947,"P",3,null,null,null,"Derby City Childminding Network - EB",null,"EY545371","P",3]
["Derby City Childminding Network - DS","DE24 0TZ","EY294474","P",3,null,null,null,"Derby City Childminding Network - ECA","DE22 1DL","EY477405","P",3]
["Derby City Childminding Network - EB",null,"EY545371","P",3,null,null,null,"Derby City Childminding Network - ELS","DE24 0GA","EY455065","P",3]
["Derby City Childminding Network - ECA","DE22 1DL","EY477405","P",3,null,null,null,"Derby City Childminding Network - EMK",null,"EY460509","P",3]
["Derby City Childminding Network - ELS","DE24 0GA","EY455065","P",3,null,null,null,"Derby City Childminding Network - ER","DE21 7QZ","EY475575","P",3]
["Derby City Childminding Network - EMK",null,"EY460509","P",3,null,null,null,"Derby City Childminding Network - ES",null,"EY552102","P",3]
["Derby City Childminding Network - ER","DE21 7QZ","EY475575","P",3,null,null,null,"Derby City Childminding Network - FM","DE3 0QQ","EY401536","P",3]
["Derby City Childminding Network - ES",null,"EY552102","P",3,null,null,null,"Derby City Childminding Network - HB","DE23 4RQ","EY316120","P",3]
["Derby City Childminding Network - FM","DE3 0QQ","EY401536","P",3,null,null,null,"Derby City Childminding Network - HGS","DE22 2NB","EY407775","P",3]
["Derby City Childminding Network - HB","DE23 4RQ","EY316120","P",3,null,null,null,"Derby City Childminding Network - HMS","DE21 4NE",205849,"P",3]
["Derby City Childminding Network - HGS","DE22 2NB","EY407775","P",3,null,null,null,"Derby City Childminding Network - JCh","DE22 2NN","EY500987","P",3]
["Derby City Childminding Network - HMS","DE21 4NE",205849,"P",3,null,null,null,"Derby City Childminding Network - JCr",null,"EY492729","P",3]
["Derby City Childminding Network - JCh","DE22 2NN","EY500987","P",3,null,null,null,"Derby City Childminding Network - JD","DE22 2NN",205881,"P",3]
["Derby City Childminding Network - JCr",null,"EY492729","P",3,null,null,null,"Derby City Childminding Network - JEA","DE21 6PH","EY240000","P",3]
["Derby City Childminding Network - JD","DE22 2NN",205881,"P",3,null,null,null,"Derby City Childminding Network - JES","DE73 6UP","EY368441","P",3]
["Derby City Childminding Network - JEA","DE21 6PH","EY240000","P",3,null,null,null,"Derby City Childminding Network - JLK",null,"EY477127","P",3]
["Derby City Childminding Network - JES","DE73 6UP","EY368441","P",3,null,null,null,"Derby City Childminding Network - JM","DE21 6RZ","EY462623","P",3]
["Derby City Childminding Network - JLK",null,"EY477127","P",3,null,null,null,"Derby City Childminding Network - JMS","DE3 0PE","EY369088","P",3]
["Derby City Childminding Network - JM","DE21 6RZ","EY462623","P",3,null,null,null,"Derby City Childminding Network - JN",null,205980,"P",3]
["Derby City Childminding Network - JMC","DE73 6NB","EY264853","P",3,null,null,null,"Derby City Childminding Network - KJD","DE24 0TE","EY405755","P",3]
["Derby City Childminding Network - JMS","DE3 0PE","EY369088","P",3,null,null,null,"Derby City Childminding Network - LB",null,"EY448130","P",3]
["Derby City Childminding Network - JMW",null,"EY316309","P",3,null,null,null,"Derby City Childminding Network - LD","DE24 0GR",205878,"P",3]
["Derby City Childminding Network - JN",null,205980,"P",3,null,null,null,"Derby City Childminding Network - LM","DE23 3ZJ",306845,"P",3]
["Derby City Childminding Network - JW",null,2521698,"P",3,null,null,null,"Derby City Childminding Network - LMG","DE21 6PX",260849,"P",3]
["Derby City Childminding Network - KJD","DE24 0TE","EY405755","P",3,null,null,null,"Derby City Childminding Network - LS","DE22 3TL","EY546840","P",3]
["Derby City Childminding Network - LB",null,"EY448130","P",3,null,null,null,"Derby City Childminding Network - MCJ","DE73 6NB","EY264853","P",3]
["Derby City Childminding Network - LD","DE24 0GR",205878,"P",3,null,null,null,"Derby City Childminding Network - MEH","DE24 9DD","EY340934","P",3]
["Derby City Childminding Network - LM","DE23 3ZJ",306845,"P",3,null,null,null,"Derby City Childminding Network - MG",null,205903,"P",3]
["Derby City Childminding Network - LMG","DE21 6PX",260849,"P",3,null,null,null,"Derby City Childminding Network - MH","DE21 7LY","EY357686","P",3]
["Derby City Childminding Network - LS","DE22 3TL","EY546840","P",3,null,null,null,"Derby City Childminding Network - NJ","DE24 0AE","EY396733","P",3]
["Derby City Childminding Network - MEH","DE24 9DD","EY340934","P",3,null,null,null,"Derby City Childminding Network - NS","DE23 6JR","EY428424","P",3]
["Derby City Childminding Network - MG",null,205903,"P",3,null,null,null,"Derby City Childminding Network - PC","DE22 1HT","EY453657","P",3]
["Derby City Childminding Network - MM","DE21 7LY","EY357686","P",3,null,null,null,"Derby City Childminding Network - PLB",null,"EY221157","P",3]
["Derby City Childminding Network - NJ","DE24 0AE","EY396733","P",3,null,null,null,"Derby City Childminding Network - RAC","DE3 9YF","EY393682","P",3]
["Derby City Childminding Network - NSh","DE23 6JR","EY428424","P",3,null,null,null,"Derby City Childminding Network - REE","DE21 2JW","EY484039","P",3]
["Derby City Childminding Network - NSm",null,"EY393390","P",3,null,null,null,"Derby City Childminding Network - RGB",null,"EY487257","P",3]
["Derby City Childminding Network - NTB","DE73 6PN","EY372766","P",3,null,null,null,"Derby City Childminding Network - RH",null,"EY552896","P",3]
["Derby City Childminding Network - PC","DE22 1HT","EY453657","P",3,null,null,null,"Derby City Childminding Network - RJF","DE21 2BJ","EY395288","P",3]
["Derby City Childminding Network - PLB",null,"EY221157","P",3,null,null,null,"Derby City Childminding Network - RLB","DE22 3JQ","EY343478","P",3]
["Derby City Childminding Network - RAC","DE3 9YF","EY393682","P",3,null,null,null,"Derby City Childminding Network - RP","DE24 9JQ","EY268223","P",3]
["Derby City Childminding Network - REE","DE21 2JW","EY484039","P",3,null,null,null,"Derby City Childminding Network - RS","DE22 2HQ",206031,"P",3]
["Derby City Childminding Network - RGB",null,"EY487257","P",3,null,null,null,"Derby City Childminding Network - RSW","DE73 6UU","EY278371","P",3]
["Derby City Childminding Network - RH",null,"EY552896","P",3,null,null,null,"Derby City Childminding Network - RW","DE3 0PY","EY447118","P",3]
["Derby City Childminding Network - RJF","DE21 2BJ","EY395288","P",3,null,null,null,"Derby City Childminding Network - RZ","DE23 8SR","EY541336","P",3]
["Derby City Childminding Network - RLB","DE22 3JQ","EY343478","P",3,null,null,null,"Derby City Childminding Network - SAF","DE21 7QL","EY406938","P",3]
["Derby City Childminding Network - RLD",null,"EY396913","P",3,null,null,null,"Derby City Childminding Network - SAS",null,"EY436155","P",3]
["Derby City Childminding Network - RP","DE24 9JQ","EY268223","P",3,null,null,null,"Derby City Childminding Network - SAT","De21 7DH",206046,"P",3]
["Derby City Childminding Network - RS","DE22 2HQ",206031,"P",3,null,null,null,"Derby City Childminding Network - SHC","DE22 4BQ",260848,"P",3]
["Derby City Childminding Network - RSW","DE73 6UU","EY278371","P",3,null,null,null,"Derby City Childminding Network - SJB","DE21 2UL","EY252328","P",3]
["Derby City Childminding Network - RW","DE3 0PY","EY447118","P",3,null,null,null,"Derby City Childminding Network - SJJ","DE21 7RF","EY480166","P",3]
["Derby City Childminding Network - RZ","DE23 8SR","EY541336","P",3,null,null,null,"Derby City Childminding Network - SLB","DE21 2QL",505502,"P",3]
["Derby City Childminding Network - SAF","DE21 7QL","EY406938","P",3,null,null,null,"Derby City Childminding Network - SM","DE21 7HP","EY546157","P",3]
["Derby City Childminding Network - SAS",null,"EY436155","P",3,null,null,null,"Derby City Childminding Network - SM","DE24 9FN",205978,"P",3]
["Derby City Childminding Network - SAT","De21 7DH",206046,"P",3,null,null,null,"Derby City Childminding Network - ST","DE21 7AJ",206043,"P",3]
["Derby City Childminding Network - SHC","DE22 4BQ",260848,"P",3,null,null,null,"Derby City Childminding Network - STM","DE24 9AY","EY435150","P",3]
["Derby City Childminding Network - SH-Cl",null,"EY488697","P",3,null,null,null,"Derby City Childminding Network - SU","DE21 2BL","EY299821","P",3]
["Derby City Childminding Network - SJB","DE21 2UL","EY252328","P",3,null,null,null,"Derby City Childminding Network - TLA","DE24 8PF","EY299849","P",3]
["Derby City Childminding Network - SJJ","DE21 7RF","EY480166","P",3,null,null,null,"Derby City Childminding Network - TR","DE23 6QT","EY00058","P",3]
["Derby City Childminding Network - SK",null,"EY336425","P",3,null,null,null,"Derby City Childminding Network - VE","DE22 2BH",205892,"P",3]
["Derby City Childminding Network - SLB","DE21 2QL",505502,"P",3,null,null,null,"Derby City Childminding Network - VS","DE21 7JF","EY547709","P",3]
["Derby City Childminding Network - SM","DE21 7HP","EY546157","P",3,null,null,null,"Derby City Childminding Network - VSm","DE22 2SP",206020,"P",3]
["Derby City Childminding Network - SM","DE24 9FN",205978,"P",3,null,null,null,"Derby City Childminding Network - WJW","DE22 2FZ","EY318345","P",3]
["Derby City Childminding Network - ST","DE21 7AJ",206043,"P",3,null,null,null,"Derby City Childminding Network - WLAW","DE73 6TB","EY464682","P",3]
["Derby City Childminding Network - STM","DE24 9AY","EY435150","P",3,null,null,null,"Derby City Childminding Network - YW","DE24 8SE","EY414019","P",3]
["Derby City Childminding Network - SU","DE21 2BL","EY299821","P",3,null,null,null,"Derby City Childminding Network - ZB","DE23 2TD","EY350863","P",3]
["Derby City Childminding Network - TLA","DE24 8PF","EY299849","P",3,null,null,null,"Derby City Childminding Network - ZH","DE23 3RL","EY458078","P",3]
["Derby City Childminding Network - TR","DE23 6QT","EY00058","P",3,null,null,null,"Derby High School","DE23 3DT","EY240925","P",3]
["Derby City Childminding Network - VE","DE22 2BH",205892,"P",3,null,null,null,"Derby Manufacturing UTC",null,4003]
["Derby City Childminding Network - VS","DE21 7JF","EY547709","P",3,null,null,null,"Derby Montessori","DE22 3NJ","EY476012","P",3]
["Derby City Childminding Network - VSm","DE22 2SP",206020,"P",3,null,null,null,"Derby Moor Community Sports College",null,4178]
["Derby City Childminding Network - WJW","DE22 2FZ","EY318345","P",3,null,null,null,"Derwent Community School",null,2016,"M",1]
["Derby City Childminding Network - WLAW","DE73 6TB","EY464682","P",3,null,null,null,"Derwent Stepping Stones At Brackensdale","DE22 4BS","EY460372","P",3]
["Derby City Childminding Network - YW","DE24 8SE","EY414019","P",3,null,null,null,"Derwent Stepping Stones At Breadsall Hill Top","DE21 4ET","EY562638","P",3]
["Derby City Childminding Network - ZB","DE23 2TD","EY350863","P",3,null,null,null,"Derwent Stepping Stones- St Marks Rd","DE21 6AH","EY330097","P",3]
["Derby City Childminding Network - ZH","DE23 3RL","EY458078","P",3,null,null,null,"Diamond Day PDN","DE24 0PA","EY421215","P",3]
["Derby High School","DE23 3DT","EY240925","P",3,null,null,null,"Emmanuel School","DE22 1FP","EY345674","P",3]
["Derby Manufacturing UTC",null,4003,null,null,null,null,null,"Field Lane Playgroup Ltd","DE24 0GW","EY307423","P",3]
["Derby Montessori","DE22 3NJ","EY476012","P",3,null,null,null,"Firs Estate Primary School",null,2013,"M",1]
["Derby Moor Academy",null,4178,null,null,null,null,null,"First Friends Private Day Nursery","DE21 6HP",206106,"P",3]
["Derwent Primary School",null,2016,"M",1,null,null,null,"First Steps Early Years Centre","DE24 8XB","EY539483","P",3]
["Derwent Stepping Stones At Brackensdale","DE22 4BS","EY460372","P",3,null,null,null,"Fun Time Nursery Limited","DE23 8DD","EY478943","P",3]
["Derwent Stepping Stones At Breadsall Hill Top","DE21 4ET","EY562638","P",3,null,null,null,"Gayton Community Junior School",null,2457]
["Derwent Stepping Stones- St Marks Rd","DE21 6AH","EY330097","P",3,null,null,null,"Grampian Primary School /Academy",null,2010,"M",1]
["Diamond Day PDN","DE24 0PA","EY421215","P",3,null,null,null,"Griffe Field Primary School","E203301",2002,"M",1]
["Emmanuel School","DE22 1FP","EY345674","P",3,null,null,null,"Hackwood Primary School",null,2024]
["Field Lane Playgroup Ltd","DE24 0GW","EY307423","P",3,null,null,null,"Hardwick Primary School",null,3544,"M",1]
["Firs Primary School",null,2013,"M",1,null,null,null,"Harrington Nursery","E100401",1008,"S",2]
["First Friends Private Day Nursery","DE21 6HP",206106,"P",3,null,null,null,"Heatherton Pre-School","DE23 3TZ","EY406182","P",3]
["First Steps Early Years Centre","DE24 8XB","EY539483","P",3,null,null,null,"Homefields Primary","E203501",2006,"M",1]
["Fun Time Nursery Limited","DE23 8DD","EY478943","P",3,null,null,null,"Homelands Early Years Centre","DE23 8DN","EY539486","P",3]
["Gayton Junior School",null,2457,null,null,null,null,null,"Incredible Kids","DE24 8AJ","EY477956","P",3]
["Grampian Primary Academy",null,2010,"M",1,null,null,null,"King George V Pre-School","DE23 6GT",206134,"P",3]
["Griffe Field Primary School","E203301",2002,"M",1,null,null,null,"Kingfisher Day Nursery - Spondon","DE21 7AB","EY285337","P",3]
["Hackwood Primary Academy",null,2024,"M",1,null,null,null,"Kingfisher Day Nursery (2)","DE22 1AF","EY371448","P",3]
["Hardwick Primary School",null,3544,"M",1,null,null,null,"La Petite Academy","DE23 1DG",206109,"P",3]
["Harrington Nursery","E100401",1008,"S",2,null,null,null,"Lakeside Community Primary School","E203601",2022,"M",1]
["Heatherton Pre-School","DE23 3TZ","EY406182","P",3,null,null,null,"Landau Forte Academy Moorhead",null,2009]
["Homefields Primary School","E203501",2006,"M",1,null,null,null,"Landau Forte College (Fox Street)",null,6905]
["Homelands Early Years Centre","DE23 8DN","EY539486","P",3,null,null,null,"Lawn Primary School",null,2522]
["Incredible Kids","DE24 8AJ","EY477956","P",3,null,null,null,"Leapfrog Day Nursery(1)","DE21 2SF",206110,"P",3]
["King George V Pre-School","DE23 6GT",206134,"P",3,null,null,null,"Leapfrogs Pre School","DE73 6TS",206135,"P",3]
["Kingfisher Day Nursery - Spondon","DE21 7AB","EY285337","P",3,null,null,null,"Lees Brook Community Sports College",null,4006]
["Kingfisher Day Nursery (2)","DE22 1AF","EY371448","P",3,null,null,null,"Little Acorns Nursery - now Thornhill Day Nursery - Tommies Childcare","DE22 3LX",509195,"D",4]
["La Petite Academy","DE23 1DG",206109,"P",3,null,null,null,"Little Angels Playschool CIC ","DE24 9HY","EY471706","D",4]
["Lakeside Primary Academy","E203601",2022,"M",1,null,null,null,"Little Owls Playgroup","DE22 4FN","EY492973","P",3]
["Landau Forte Academy Moorhead",null,2009,null,null,null,null,null,"Little Poppies Pre-School ( Royal British","DE3 9GB","EY371611","P",3]
["Landau Forte College",null,6905,null,null,null,null,null,"Little Scholars Private Day Nursery(1) Sunnyhill","DE23 1GQ","EY550368","D",4]
["Lawn Primary School",null,2522,null,null,null,null,null,"Little Scholars Private Day Nursery(2) Littleover","DE23 3EY",509197,"P",3]
["Leapfrog Day Nursery(1)","DE21 2SF",206110,"P",3,null,null,null,"Littleover Community School",null,4182]
["Leapfrogs Pre School","DE73 6TS",206135,"P",3,null,null,null,"Littlesteps Pre- School","DE23 6EP","EY385725","P",3]
["Lees Brook Community School",null,4006,null,null,null,null,null,"Lord St Nursery","E100501",1005,"S",2]
["Little Angels Playschool CIC ","DE24 9HY","EY471706","D",4,null,null,null,"Marble Hall Little Angels Day Nursery","DE1 8BF","EY544417","D",4]
["Little Owls Playgroup","DE22 4FN","EY492973","P",3,null,null,null,"Markeaton Primary School",null,2436]
["Little Poppies Pre-School ( Royal British","DE3 9GB","EY371611","P",3,null,null,null,"Mary Poppins Day Nursery","DE3 9AJ",206117,"D",4]
["Little Scholars Private Day Nursery(1) Sunnyhill","DE23 1GQ","EY550368","D",4,null,null,null,"Meadow Farm Community Primary School","E203901",2452,"M",1]
["Little Scholars Private Day Nursery(2) Littleover","DE23 3EY",509197,"P",3,null,null,null,"Merrill College",null,4001]
["Littleover Community School",null,4182,null,null,null,null,null,"Mickleover Methodist Playgroup","DE3 9GH",206141,"P",3]
["Littlesteps Pre- School","DE23 6EP","EY385725","P",3,null,null,null,"Mickleover Primary School",null,2627]
["Lord St Nursery","E100501",1005,"S",2,null,null,null,"Murray Park School",null,5406]
["Marble Hall Little Angels Day Nursery","DE1 8BF","EY544417","D",4,null,null,null,"Natalies Child Minding (Natalie Bowles)","DE73 6PN","EY372766","P",3]
["Markeaton Primary School",null,2436,null,null,null,null,null,"Noel Baker Community School and Language College",null,4005]
["Mary Poppins Day Nursery","DE3 9AJ",206117,"D",4,null,null,null,"Oak House Nursery","DE3 9FN","EY304261","D",4]
["Meadow Farm Community Primary School","E203901",2452,"M",1,null,null,null,"Oaktree Day Nursery","DE21 6ND",258404,"P",3]
["Merrill Academy",null,4001,null,null,null,null,null,"Oakwood Infant School","E204701",2473,"M",1]
["Mickleover Methodist Playgroup","DE3 9GH",206141,"P",3,null,null,null,"Oakwood Junior School",null,2471]
["Mickleover Primary School",null,2627,null,null,null,null,null,"Orchard Day Nursery And Nursery Scho","DE73 5SB",258405,"D",4]
["Murray Park Community School",null,5406,null,null,null,null,null,"Orchard Nursery School(1)","DE73 6RF",258406,"D",4]
["Noel-Baker Academy",null,4005,null,null,null,null,null,"Park Playgroup (the)","DE21 6LN",206160,"P",3]
["Oak House Nursery","DE3 9FN","EY304261","D",4,null,null,null,"Parkview Primary School","E204901",2003,"M",1]
["Oaktree Day Nursery","DE21 6ND",258404,"P",3,null,null,null,"Pear Tree Community Junior School",null,2017]
["Oakwood Infant and Nursery School","E204701",2473,"M",1,null,null,null,"Pear Tree Infant School",null,2424]
["Oakwood Junior School",null,2471,null,null,null,null,null,"Play & Learn","DE23 6HB","EY284120","D",4]
["Orchard Day Nursery And Nursery Scho","DE73 5SB",258405,"D",4,null,null,null,"Playcorner Nursery","DE23 8GD","EY474393","D",4]
["Orchard Nursery School(1)","DE73 6RF",258406,"D",4,null,null,null,"Playdays Opportunity Group","DE73 1TU",206146,"D",4]
["Park Playgroup (the)","DE21 6LN",206160,"P",3,null,null,null,"Portway Infant School",null,2439]
["Parkview Primary School","E204901",2003,"M",1,null,null,null,"Portway Junior School",null,2440]
["Pear Tree Community Junior School",null,2017,null,null,null,null,null,"Positive Steps Childcare","DE23 6US","EY370198","D",4]
["Pear Tree Infant School",null,2424,null,null,null,null,null,"Ravensdale Infant and Nursery School","E205401",2462,"M",1]
["Play & Learn","DE23 6HB","EY284120","D",4,null,null,null,"Ravensdale Junior School",null,2463]
["Playcorner Nursery","DE23 8GD","EY474393","D",4,null,null,null,"Redwood Primary School","E205601",2505,"M",1]
["Playdays Opportunity Group","DE73 1TU",206146,"D",4,null,null,null,"Reigate Primary School",null,2020,"M",1]
["Portway Infant School",null,2439,null,null,null,null,null,"Ridgeway Infant School",null,2458]
["Portway Junior School",null,2440,null,null,null,null,null,"Riverside Day Nursery - Asquith Court","DE24 8HX","EY283239","D",4]
["Positive Steps Childcare","DE23 6US","EY370198","D",4,null,null,null,"Roe Farm Primary School","E206001",2001,"M",1]
["Ravensdale Infant and Nursery School","E205401",2462,"M",1,null,null,null,"Rosehill Early Years Centre","DE23 6WY","EY539485","P",3]
["Ravensdale Junior School",null,2463,null,null,null,null,null,"Rosehill Infant and Nursery School","E206101",2429,"M",1]
["Redwood Primary School","E205601",2505,"M",1,null,null,null,"Rydale Childrens Centre P D N","DE22 4EN","EY370254","D",4]
["Reigate Park Primary Academy",null,2020,"M",1,null,null,null,"Saint Benedict Catholic Voluntary Academy",null,4607]
["Ridgeway Infant School",null,2458,null,null,null,null,null,"Scallywags Nursery","DE73 5WX","EY481412","D",4]
["Riverside Day Nursery - Asquith Court","DE24 8HX","EY283239","D",4,null,null,null,"Schools Out Club (Derby) Ltd - Allestree School's Out Club","DE22 2QL","EY493996","P",3]
["Roe Farm Primary School","E206001",2001,"M",1,null,null,null,"Shelton Infant School","E206201",2444,"M",1]
["Rosehill Early Years Centre","DE23 6WY","EY539485","P",3,null,null,null,"Shelton Junior School",null,5209]
["Rosehill Infant and Nursery School","E206101",2429,"M",1,null,null,null,"Shelton Lock Pre-School","DE24 9AD","EY541492","P",3]
["Rydale Nursery (formerly Childrens Centre)","DE22 4EN",2534321,"D",4,null,null,null,"Shining Stars Day Nursery","DE23 6WW","EY500690","P",3]
["Saint Benedict, A Catholic Voluntary Academy",null,4607,null,null,null,null,null,"Silver Trees Private Day Nursery","DE22 3AD","EY282326","D",4]
["Scallywags Nursery","DE73 5WX","EY481412","D",4,null,null,null,"Silverhill Primary School",null,2469]
["Schools Out Club (Derby) Ltd - Allestree School's Out Club","DE22 2QL","EY493996","P",3,null,null,null,"Sinfin Community Childcare","DE24 9HG","EY279508","D",4]
["Shelton Infant School","E206201",2444,"M",1,null,null,null,"Sinfin Community Childcare at SCILLS Community Centre","DE24 9NT","EY456892","P",3]
["Shelton Junior School",null,5209,null,null,null,null,null,"Springfield Primary School",null,2466]
["Shelton Lock Pre-School","DE24 9AD","EY541492","P",3,null,null,null,"St Alban's Catholic Primary School",null,3543,"M",1]
["Shining Stars Day Nursery","DE23 6WW","EY500690","P",3,null,null,null,"St Andrew's Pre-School Playgroup","DE23 7PX","EY541153","P",3]
["Silver Trees Private Day Nursery","DE22 3AD","EY282326","D",4,null,null,null,"St Chad's Church of England (Controlled) Nursery and Infant School",null,3158,"M",1]
["Silverhill Primary School",null,2469,null,null,null,null,null,"St Edmunds Pre-School And Playgroup","DE22 2FN","EY535976","P",3]
["Sinfin Community Childcare","DE24 9HG","EY279508","D",4,null,null,null,"St George's Catholic Voluntary Academy",null,3531]
["Sinfin Community Childcare at SCILLS Community Centre","DE24 9NT","EY456892","P",3,null,null,null,"St James' Church of England (Aided) Infant School and Nursery","E207001",3526,"M",1]
["Springfield Primary School",null,2466,null,null,null,null,null,"St James' Church of England Aided Junior School",null,3535]
["St Alban's Catholic Voluntary Academy",null,3543,"M",1,null,null,null,"St John Fisher Catholic Voluntary Academy",null,2008]
["St Andrew's Pre-School Playgroup","DE23 7PX","EY541153","P",3,null,null,null,"St Joseph's Catholic Primary School, Derby",null,3542]
["St Chad's CofE (VC) Nursery and Infant School",null,3158,"M",1,null,null,null,"St Joseph's R. C. Pre-School","DE23 6SB",206154,"P",3]
["St Edmunds Pre-School And Playgroup","DE22 2FN","EY535976","P",3,null,null,null,"St Mary's Catholic Primary School",null,3528,"M",1]
["St George's Catholic Voluntary Academy",null,3531,null,null,null,null,null,"St Paul's Church Hall Pre-School","DE1 3RT","EY395637","D",4]
["St James' Church of England Aided Infant School","E207001",3526,"M",1,null,null,null,"St Peter's Church of England Aided Junior School",null,3534]
["St James' Church of England Aided Junior School",null,3535,null,null,null,null,null,"St Werburgh's Church of England VA Primary School",null,3532]
["St John Fisher Catholic Voluntary Academy",null,2008,null,null,null,null,null,"Stonehill Nursery","E100601",1010,"S",2]
["St Joseph's Catholic Voluntary Academy",null,3542,null,null,null,null,null,"Sunny Days Nursery","DE21 4AA","EY484523","P",3]
["St Joseph's R. C. Pre-School","DE23 6SB",206154,"P",3,null,null,null,"The Cottage Private Day Nursery Uttoxeter Road","DE3 9AX","EY100960","P",3]
["St Mary's Catholic Voluntary Academy",null,3528,"M",1,null,null,null,"The Cottage Private Day Nursery(3)","DE22 3PD",206103,"D",4]
["St Paul's Church Hall Pre-School","DE1 3RT","EY395637","D",4,null,null,null,"The Faraway Tree Day Nursery","DE22 3HQ","EY495633","D",4]
["St Peter's Church of England Aided Junior School",null,3534,null,null,null,null,null,"The Orange Tree Day Nursery @ Derby",null,"EY563570","D",4]
["St Werburgh's CofE Primary School",null,3532,null,null,null,null,null,"The Orchard Garden Private Day Nurser","DE1 1RX","EY103452","D",4]
["Stonehill Nursery","E100601",1010,"S",2,null,null,null,"Tiny Tots At Boulton Children's Centre","DE24 0DD","EY495143","D",4]
["Sunny Days Nursery","DE21 4AA","EY484523","P",3,null,null,null,"Tiny Tots Nursery","DE24 0JP","EY497405","P",3]
["The Bemrose School","E300101",4177,"M",1,null,null,null,"Treetops Private Day Nursery","DE21 2DF",258424,"D",4]
["The Cottage Private Day Nursery Uttoxeter Road","DE3 9AX","EY100960","P",3,null,null,null,"Village Primary School",null,3546,"M",1]
["The Cottage Private Day Nursery(3)","DE22 3PD",206103,"D",4,null,null,null,"Walbrook Nursery","E100701",1009,"S",2]
["The Faraway Tree Day Nursery","DE22 3HQ","EY495633","D",4,null,null,null,"Walter Evans Church of England (Aided) Primary School",null,3530,"M",1]
["The Orange Tree Day Nursery @ Derby",null,"EY563570","D",4,null,null,null,"West Park School",null,5412]
["The Orchard Garden Private Day Nursery","DE1 1RX","EY103452","D",4,null,null,null,"White House Day Nursery Alvaston","DE24 0JR","EY452684","D",4]
["Thornhill Day Nursery - Tommies Childcare",null,2498864,"D",4,null,null,null,"White House Kids Club","DE72 3HB","EY544723","P",3]
["Tiny Tots At Boulton Children's Centre","DE24 0DD","EY495143","D",4,null,null,null,"Whitecross Nursery","E100801",1015,"S",2]
["Tiny Tots Nursery","DE24 0JP","EY497405","P",3,null,null,null,"Whitehouse Day Nursery Limited","DE21 7LU","EY431769","D",4]
["Treetops Private Day Nursery","DE21 2DF",258424,"D",4,null,null,null,"Woodlands Private Day Nursery","DE22 1BJ",509204,"D",4]
["Village Primary Academy",null,3546,"M",1,null,null,null,"Wren Park Primary School",null,2459]
["Walbrook Nursery","E100701",1009,"S",2,null,null,null,"Wyndham Primary Academy",null,2007,"M",1]
["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]
["Zaytouna Primary School",null,4000]

{"sheet":"Special Schools List","index":9,"n_rows":18,"n_cols":3,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
["CLICK ON THE ARROW BUTTON TO SELECT YOUR SCHOOL FROM THE LIST",null,"All"]
["All Specials",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]
[]
[]
[]
[]
[]
[]
[]
["Derby Pride - top up only (E3)"]

{"sheet":"IMS after cleansed by EFA","index":10,"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",21,5.25,27,28,26,30,24,0,15.75,0,0,0,null,0,0,null,0,0,0,{"$f":"SUM(F4:N4)","v":177},{"$f":"SUM(O4:R4)","v":0},{"$f":"SUM(S4:U4)","v":0},{"$f":"SUM(F4:U4)","v":177},{"$f":"SUM(V4:X4)","v":0},{"$f":"SUM(AB4:AC4)","v":177},156.83333333333331,{"$f":"AE4-AD4","v":-20.166666666666686},{"$f":"F4+G4","v":26.25},{"$f":"SUM(H4:M4)","v":135},{"$f":"SUM(O4:R4)","v":0},{"$f":"SUM(S4:U4)","v":0},{"$f":"SUM(V4:X4)","v":0},{"$f":"SUM(AG4:AJ4)","v":161.25},{"$f":"AL4+AK4","v":161.25},null,{"$f":"AG4+AH4","v":161.25},{"$f":"AI4+AJ4","v":0},{"$f":"AK4","v":0},{"$f":"SUM(AO4:AQ4)","v":161.25},{"$f":"AR4-AD4","v":-15.75},{"$f":"A4","v":8312014},null,null,{"$f":"O4","v":0},0,{"$f":"SUM(Q4:U4)","v":0}]
[8312012,2012,"P","E200101","Allenton Primary School",47,null,60,52,58,58,59,56,null,0,0,0,null,0,0,null,0,0,0,390,{"$f":"SUM(O5:R5)","v":0},{"$f":"SUM(S5:U5)","v":0},390,{"$f":"SUM(V5:X5)","v":0},{"$f":"SUM(AB5:AC5)","v":390},399,{"$f":"AE5-AD5","v":9},47,{"$f":"SUM(H5:M5)","v":343},0,0,0,390,{"$f":"AL5+AK5","v":390},null,{"$f":"AG5+AH5","v":390},{"$f":"AI5+AJ5","v":0},{"$f":"AK5","v":0},{"$f":"SUM(AO5:AQ5)","v":390},0,8312012,null,null,0,0,0]
[8315414,5414,"S",null,"Allestree Woodlands School",0,null,0,0,0,0,0,0,null,240,226,221,null,220,212,null,112,103,0,0,{"$f":"SUM(O6:R6)","v":687},{"$f":"SUM(S6:U6)","v":432},1119,{"$f":"SUM(V6:X6)","v":215},{"$f":"SUM(AB6:AC6)","v":1334},1106,-228,0,0,687,432,215,1119,1334,null,0,{"$f":"AI6+AJ6","v":1119},{"$f":"AK6","v":215},{"$f":"SUM(AO6:AQ6)","v":1334},0,8315414,null,null,240,226,653]
[8312443,2443,"P","E200201","Alvaston Infant and Nursery School",90,null,88,88,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,266,0,0,266,0,266,267,1,90,176,0,0,0,266,266,null,266,0,0,266,0,8312443,null,null,0,0,0]
[8312442,2442,"P","E200301","Alvaston Junior School",0,null,0,0,86,86,90,83,null,0,0,0,null,0,0,null,0,0,0,345,0,0,345,0,345,342,-3,0,345,0,0,0,345,345,null,345,0,0,345,0,8312442,null,null,0,0,0]
[8312629,2629,"P","E200401","Arboretum Primary School",75,null,75,73,75,75,75,75,null,0,0,0,null,0,0,null,0,0,0,523,0,0,523,0,523,525,2,75,448,0,0,0,523,523,null,523,0,0,523,0,8312629,null,null,0,0,0]
[8312509,2509,"P","E200501","Ash Croft Primary School",9,null,18,22,34,28,39,38,null,0,0,0,null,0,0,null,0,0,0,188,0,0,188,0,188,210,22,9,179,0,0,0,188,188,null,188,0,0,188,0,8312509,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",42,null,43,42,47,39,45,51,null,0,0,0,null,0,0,null,0,0,0,309,0,0,309,0,309,326,17,42,267,0,0,0,309,309,null,309,0,0,309,0,8312005,null,null,0,0,0]
[8312464,2464,"P","E200701","Asterdale Primary School",29,null,33,22,28,32,30,29,null,0,0,0,null,0,0,null,0,0,0,203,0,0,203,0,203,200,-3,29,174,0,0,0,203,203,null,203,0,0,203,0,8312464,null,null,0,0,0]
[8312004,2004,"P","E200801","Beaufort Community Primary School",43,null,35,45,53,34,40,47,null,0,0,0,null,0,0,null,0,0,0,297,0,0,297,0,297,295,-2,43,254,0,0,0,297,297,null,297,0,0,297,0,8312004,null,null,0,0,0]
[8312405,2405,"P","E200901","Becket Primary School",29,null,30,30,28,28,29,30,null,0,0,0,null,0,0,null,0,0,0,204,0,0,204,0,204,205,1,29,175,0,0,0,204,204,null,204,0,0,204,0,8312405,null,null,0,0,0]
[8312011,2011,"P","E201001","Bishop Lonsdale Church of England Primary School and Nursery",28,null,30,30,29,31,31,31,null,0,0,0,null,0,0,null,0,0,0,210,0,0,210,0,210,209,-1,28,182,0,0,0,210,210,null,210,0,0,210,0,8312011,null,null,0,0,0]
[8315201,5201,"P","E201201","Borrow Wood Primary School",30,null,45,33,53,60,55,59,null,0,0,0,null,0,0,null,0,0,0,335,0,0,335,0,335,359,24,30,305,0,0,0,335,335,null,335,0,0,335,0,8315201,null,null,0,0,0]
[8312432,2432,"P","E201501","Brackensdale ER (Enhanced Resource) Primary School",59,0,65,67,70,57,66,72,null,0,0,0,null,0,0,null,0,0,0,456,0,0,456,0,456,471.50000000000006,15.500000000000057,59,397,0,0,0,456,456,null,456,0,0,456,0,8312432,null,null,0,0,0]
[8312018,2018,"P",null,"Breadsall Hill Top Primary School",43,null,37,57,58,50,53,58,null,0,0,0,null,0,0,null,0,0,0,356,0,0,356,0,356,379,23,43,313,0,0,0,356,356,null,356,0,0,356,0,8312018,null,null,0,0,0]
[8312512,2512,"P","E201801","Brookfield Primary School",29,null,29,29,33,30,29,30,null,0,0,0,null,0,0,null,0,0,0,209,0,0,209,0,209,213,4,29,180,0,0,0,209,209,null,209,0,0,209,0,8312512,null,null,0,0,0]
[8312456,2456,"P","E201901","Carlyle Infant and Nursery School",60,null,56,57,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,173,0,0,173,0,173,179,6,60,113,0,0,0,173,173,null,173,0,0,173,0,8312456,null,null,0,0,0]
[8312449,2449,"P","E202001","Cavendish Close Infant School",89,null,85,86,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,260,0,0,260,0,260,258,-2,89,171,0,0,0,260,260,null,260,0,0,260,0,8312449,null,null,0,0,0]
[8312019,2019,"P",null,"Cavendish Close Junior School",0,null,0,0,74,76,70,78,null,0,0,0,null,0,0,null,0,0,0,298,0,0,298,0,298,326,28,0,298,0,0,0,298,298,null,298,0,0,298,0,8312019,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",43,null,46,55,39,42,50,60,null,0,0,0,null,0,0,null,0,0,0,335,0,0,335,0,335,348,13,43,292,0,0,0,335,335,null,335,0,0,335,0,8312467,null,null,0,0,0]
[8315402,5402,"S",null,"Chellaston Academy",0,null,0,0,0,0,0,0,null,309,301,278,12.66667,270,268,6,164,154,0,0,900.66666999999995,544,1444.6666700000001,318,1762.6666700000001,1414.4166666666665,-348.25000333333355,0,0,900.66666999999995,544,318,1444.6666700000001,1762.6666700000001,null,0,1444.6666700000001,318,1762.6666700000001,0,8315402,null,null,309,301,834.66667000000007]
[8312455,2455,"P","E202401","Chellaston Infant School",120,null,120,121,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,361,0,0,361,0,361,356,-5,120,241,0,0,0,361,361,null,361,0,0,361,0,8312455,null,null,0,0,0]
[8315203,5203,"P","E202501","Chellaston Junior School",0,null,0,0,121,127,131,128,null,0,0,0,null,0,0,null,0,0,0,507,0,0,507,0,507,512,5,0,507,0,0,0,507,507,null,507,0,0,507,0,8315203,null,null,0,0,0]
[8312451,2451,"P","E202601","Cherry Tree Hill Primary School",74,null,81,88,88,91,80,90,null,0,0,0,null,0,0,null,0,0,0,592,0,0,592,0,592,563,-29,74,518,0,0,0,592,592,null,592,0,0,592,0,8312451,null,null,0,0,0]
[8314008,4008,"S",null,"City of Derby Academy",0,null,0,0,0,0,0,0,null,196,178,199,null,194,172,null,0,0,0,0,573,366,939,0,939,911,-28,0,0,573,366,0,939,939,null,0,939,0,939,0,8314008,null,null,196,178,565]
[8312023,2023,"P",null,"Cottons Farm Primary School",23,null,13,16,9,11,20,18,null,0,0,0,null,0,0,null,0,0,0,110,0,0,110,0,110,109,-1,23,87,0,0,0,110,110,null,110,0,0,110,0,8312023,null,null,0,0,0]
[8314007,4007,"S",null,"da Vinci Academy",0,null,0,0,0,0,0,0,null,162,126,108,null,128,117,null,0,0,0,0,396,245,641,0,641,580,-61,0,0,396,245,0,641,641,null,0,641,0,641,0,8314007,null,null,162,126,353]
[8312409,2409,"P","E202801","Dale Community Primary School",64,null,76,74,82,80,83,81,null,0,0,0,null,0,0,null,0,0,0,540,0,0,540,0,540,550,10,64,476,0,0,0,540,540,null,540,0,0,540,0,8312409,null,null,0,0,0]
[8314004,4004,"S",null,"Derby Cathedral School",0,null,0,0,0,0,0,0,null,180,178,0,106.16666667,0,0,null,0,0,0,0,{"$f":"SUM(O34:R34)","v":464.16666666999998},{"$f":"SUM(S34:U34)","v":0},464.16666666999998,{"$f":"SUM(V34:X34)","v":0},{"$f":"SUM(AB34:AC34)","v":464.16666666999998},279.16666666666669,{"$f":"AE34-AD34","v":-185.0000000033333},0,0,464.16666666999998,0,0,464.16666666999998,{"$f":"AL34+AK34","v":464.16666666999998},null,0,{"$f":"AI34+AJ34","v":464.16666666999998},{"$f":"AK34","v":0},{"$f":"SUM(AO34:AQ34)","v":464.16666666999998},0,8314004,null,null,{"$f":"AP34","v":464.16666666999998},{"$f":"P34","v":178},106.16666667]
[8314003,4003,"S",null,"Derby Manufacturing UTC",0,null,0,0,0,0,0,0,null,0,0,0,null,0,62,null,0,25,0,0,0,62,62,25,87,165,78,0,0,0,62,25,62,87,null,0,62,25,87,0,8314003,null,null,{"$f":"O35","v":0},0,62]
[8314178,4178,"S","E300401","Derby Moor Community Sports College",0,null,0,0,0,0,0,0,null,296,262,263,22.75,264,261,null,97,104,0,0,843.75,525,1368.75,201,1569.75,1295,-274.75,0,0,{"$f":"SUM(O36:R36)","v":843.75},525,201,1368.75,1569.75,null,0,1368.75,201,1569.75,0,8314178,null,null,296,262,810.75]
[8311105,1105,"AP",null,"Derby Pride Academy",0,null,0,0,0,0,0,0,null,0,1,5,null,9,13,null,0,0,0,0,6,22,28,0,28,0,-28,0,0,6,22,0,28,28,null,0,28,0,28,0,8311105,null,null,0,1,27]
[8312016,2016,"P",null,"Derwent Primary School",30,null,27,37,42,26,29,26,null,0,0,0,null,0,0,null,0,0,0,217,0,0,217,0,217,242,25,30,187,0,0,0,217,217,null,217,0,0,217,0,8312016,null,null,0,0,0]
[8312013,2013,"P","E203001","Firs Estate Primary School",35,null,49,53,55,56,60,59,null,0,0,0,null,0,0,null,0,0,0,367,0,0,367,0,367,368,1,35,332,0,0,0,367,367,null,367,0,0,367,0,8312013,null,null,0,0,0]
[8312457,2457,"P","E203101","Gayton Junior School",0,null,0,0,91,94,88,93,null,0,0,0,null,0,0,null,0,0,0,366,0,0,366,0,366,370,4,0,366,0,0,0,366,366,null,366,0,0,366,0,8312457,null,null,0,0,0]
[8312010,2010,"P",null,"Grampian Primary Academy",30,null,26,29,30,27,30,30,null,0,0,0,null,0,0,null,0,0,0,202,0,0,202,0,202,209,7,30,172,0,0,0,202,202,null,202,0,0,202,0,8312010,null,null,0,0,0]
[8312002,2002,"P","E203301","Griffe Field Primary School",60,null,60,61,64,64,64,64,null,0,0,0,null,0,0,null,0,0,0,437,0,0,437,0,437,426,-11,60,377,0,0,0,437,437,null,437,0,0,437,0,8312002,null,null,0,0,0]
[8312024,2024,"P",null,"Hackwood Primary School",14,9,3,10,17,0,0,0,37.08,0,0,0,null,0,0,null,0,0,0,90.08,0,0,90.08,0,90.08,17.399999999999999,-72.680000000000007,23,30,0,0,0,53,53,null,53,0,0,53,-37.08,8312024,null,null,0,0,0]
[8313544,3544,"P","E203401","Hardwick Primary School",60,null,60,60,89,88,89,90,null,0,0,0,null,0,0,null,0,0,0,536,0,0,536,0,536,539,3,60,476,0,0,0,536,536,null,536,0,0,536,0,8313544,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,46,47,45,46,47,46,null,0,0,0,null,0,0,null,0,0,0,322,0,0,322,0,322,316,-6,45,277,0,0,0,322,322,null,322,0,0,322,0,8312006,null,null,0,0,0]
[8317026,7026,"SP","E400101","Ivy House School",6,null,5,6,2,8,4,8,null,7,5,5,null,4,6,null,6,3,3,39,17,10,66,12,78,0,-78,6,33,17,10,12,66,78,null,39,27,12,78,0,8317026,null,null,7,5,15]
[8317029,7029,"SP",3014104,"Kingsmead School",0,null,0,0,0,0,0,0,null,8,10,20,null,25,19,null,0,0,0,0,38,44,82,0,82,0,-82,0,0,38,44,0,82,82,null,0,82,0,82,0,8317029,null,null,8,10,64]
[8312022,2022,"P","E203601","Lakeside Community Primary School",85,null,85,87,88,89,90,91,null,0,0,0,null,0,0,null,0,0,0,615,0,0,615,0,615,596,-19,85,530,0,0,0,615,615,null,615,0,0,615,0,8312022,null,null,0,0,0]
[8312009,2009,"P",null,"Landau Forte Academy Moorhead",32,null,40,19,41,38,30,38,null,0,0,0,null,0,0,null,0,0,0,238,0,0,238,0,238,261,23,32,206,0,0,0,238,238,null,238,0,0,238,0,8312009,null,null,0,0,0]
[8316905,6905,"S",null,"Landau Forte College",0,null,0,0,0,0,0,0,null,196,176,167,null,167,168,null,121,123,0,0,539,335,874,244,1118,847,-271,0,0,539,335,244,874,1118,null,0,874,244,1118,0,8316905,null,null,196,176,502]
[8312522,2522,"P","E203701","Lawn Primary School",58,null,62,60,64,64,63,64,null,0,0,0,null,0,0,null,0,0,0,435,0,0,435,0,435,433,-2,58,377,0,0,0,435,435,null,435,0,0,435,0,8312522,null,null,0,0,0]
[8314006,4006,"S",null,"Lees Brook Community School",0,null,0,0,0,0,0,0,null,221,214,211,null,208,205,null,21,20,18,0,646,413,1059,59,1118,1068,-50,0,0,646,413,59,1059,1118,null,0,1059,59,1118,0,8314006,null,null,221,214,624]
[8314182,4182,"S","E300601","Littleover Community School",0,null,0,0,0,0,0,0,null,296,296,295,null,292,293,null,169,166,0,0,887,585,1472,335,1807,1471,-336,0,0,887,585,335,1472,1807,null,0,1472,335,1807,0,8314182,null,null,296,296,880]
[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",61,null,60,59,60,60,61,60,null,0,0,0,null,0,0,null,0,0,0,421,0,0,421,0,421,403,-18,61,360,0,0,0,421,421,null,421,0,0,421,0,8312436,null,null,0,0,0]
[8312452,2452,"P","E203901","Meadow Farm Community Primary School",18,null,24,17,27,23,22,28,null,0,0,0,null,0,0,null,0,0,0,159,0,0,159,0,159,175,16,18,141,0,0,0,159,159,null,159,0,0,159,0,8312452,null,null,0,0,0]
[8314001,4001,"S",null,"Merrill Academy",0,null,0,0,0,0,0,0,null,227,178,181,null,133,129,null,0,0,0,0,586,262,848,0,848,756,-92,0,0,586,262,0,848,848,null,0,848,0,848,0,8314001,null,null,227,178,443]
[8312627,2627,"P","E204001","Mickleover Primary School",60,null,59,60,60,61,60,59,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,220,209,211,11,171,175,21.08,0,0,0,0,651,367.08,1018.08,0,1018.08,906,-112.08000000000004,0,0,651,367.08,0,1018.0799999999999,1018.0799999999999,null,0,1018.0799999999999,0,1018.0799999999999,0,8315406,null,null,220,209,589.08000000000004]
[8311104,1104,"SP",3014103,"Newton's Walk",0,null,0,2,1,3,5,10,null,0,0,0,null,0,0,null,0,0,0,21,0,0,21,0,21,0,-21,0,21,0,0,0,21,21,null,21,0,0,21,0,8311104,null,null,0,0,0]
[8314005,4005,"S",null,"Noel-Baker Academy",0,null,0,0,0,0,0,0,null,137,197,212,null,222,221,null,0,0,0,0,546,443,989,0,989,1092,103,0,0,546,443,0,989,989,null,0,989,0,989,0,8314005,null,null,137,197,655]
[8312473,2473,"P","E204701","Oakwood Infant and Nursery School",90,null,88,90,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,268,0,0,268,0,268,269,1,90,178,0,0,0,268,268,null,268,0,0,268,0,8312473,null,null,0,0,0]
[8312471,2471,"P","E204801","Oakwood Junior School",0,null,0,0,89,85,90,85,null,0,0,0,null,0,0,null,0,0,0,349,0,0,349,0,349,345,-4,0,349,0,0,0,349,349,null,349,0,0,349,0,8312471,null,null,0,0,0]
[8312021,2021,"P","E204201","Ashwood Spencer Academy (formerly Osmaston)",78,null,73,84,89,86,89,90,null,0,0,0,null,0,0,null,0,0,0,589,0,0,589,0,589,596,7,78,511,0,0,0,589,589,null,589,0,0,589,0,8312021,null,null,0,0,0]
[8312003,2003,"P","E204901","Parkview Primary School",31,null,31,31,29,30,30,30,null,0,0,0,null,0,0,null,0,0,0,212,0,0,212,0,212,210,-2,31,181,0,0,0,212,212,null,212,0,0,212,0,8312003,null,null,0,0,0]
[8312017,2017,"P",null,"Pear Tree Community Junior School",0,null,0,0,89,90,87,90,null,0,0,0,null,0,0,null,0,0,0,356,0,0,356,0,356,349,-7,0,356,0,0,0,356,356,null,356,0,0,356,0,8312017,null,null,0,0,0]
[8312424,2424,"P","E205101","Pear Tree Infant School",82,null,85,90,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,{"$f":"SUM(F68:N68)","v":257},0,0,{"$f":"SUM(F68:U68)","v":257},0,257,254,-3,{"$f":"F68+G68","v":82},175,0,{"$f":"SUM(S68:U68)","v":0},{"$f":"SUM(V68:X68)","v":0},{"$f":"SUM(AG68:AJ68)","v":257},257,null,257,0,0,257,{"$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",78,null,67,87,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,232,0,0,232,0,232,241,9,78,{"$f":"SUM(H69:M69)","v":154},0,0,0,232,232,null,{"$f":"AG69+AH69","v":232},0,0,232,0,8312439,null,null,0,0,0]
[8312440,2440,"P","E205301","Portway Junior School",0,null,0,0,93,89,89,90,null,0,0,0,null,0,0,null,0,0,0,361,0,0,361,0,361,355,{"$f":"AE70-AD70","v":-6},0,361,0,0,0,361,{"$f":"AL70+AK70","v":361},null,361,{"$f":"AI70+AJ70","v":0},{"$f":"AK70","v":0},{"$f":"SUM(AO70:AQ70)","v":361},0,8312440,null,null,0,0,0]
[8312462,2462,"P","E205401","Ravensdale Infant and Nursery School",76,null,87,86,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,249,{"$f":"SUM(O71:R71)","v":0},{"$f":"SUM(S71:U71)","v":0},249,{"$f":"SUM(V71:X71)","v":0},{"$f":"SUM(AB71:AC71)","v":249},259,10,76,173,0,0,0,249,249,null,249,0,0,249,0,8312462,null,null,0,0,0]
[8312463,2463,"P","E205501","Ravensdale Junior School",0,null,0,0,87,91,85,82,null,0,0,0,null,0,0,null,0,0,0,345,0,0,345,0,345,348,3,0,345,0,0,0,345,345,null,345,0,0,345,0,8312463,null,null,0,0,0]
[8312505,2505,"P","E205601","Redwood Primary School",87,null,60,87,104,89,84,88,null,0,0,0,null,0,0,null,0,0,0,599,0,0,599,0,599,586,-13,87,512,0,0,0,599,599,null,599,0,0,599,0,8312505,null,null,0,0,0]
[8312020,2020,"P",null,"Reigate Park Primary School",45,null,40,45,57,55,59,53,null,0,0,0,null,0,0,null,0,0,0,354,0,0,354,0,354,346,-8,45,309,0,0,0,354,354,null,354,0,0,354,0,8312020,null,null,0,0,0]
[8312458,2458,"P","E205901","Ridgeway Infant School",90,null,89,91,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,270,0,0,270,0,270,266,-4,90,180,0,0,0,270,270,null,270,0,0,270,0,8312458,null,null,0,0,0]
[8312001,2001,"P","E206001","Roe Farm Primary School",49,null,54,58,57,59,58,55,null,0,0,0,null,0,0,null,0,0,0,390,0,0,390,0,390,408,18,49,341,0,0,0,390,390,null,390,0,0,390,0,8312001,null,null,0,0,0]
[8312429,2429,"P","E206101","Rosehill Infant and Nursery School",45,null,52,47,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,144,0,0,144,0,144,146,2,45,99,0,0,0,144,144,null,144,0,0,144,0,8312429,null,null,0,0,0]
[8314607,4607,"S",null,"Saint Benedict, A Catholic Voluntary Academy",0,null,0,0,0,0,0,0,null,245,240,245,null,233,231,null,67,74,0,0,730,464,1194,141,1335,1181,-154,0,0,730,464,141,1194,1335,null,0,1194,141,1335,0,8314607,null,null,245,240,709]
[8312444,2444,"P","E206201","Shelton Infant School",65,null,67,70,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,202,0,0,202,0,202,208,6,65,137,0,0,0,202,202,null,202,0,0,202,0,8312444,null,null,0,0,0]
[8315209,5209,"P","E206301","Shelton Junior School",0,null,0,0,68,74,70,67,null,0,0,0,null,0,0,null,0,0,0,279,0,0,279,0,279,261,-18,0,279,0,0,0,279,279,null,279,0,0,279,0,8315209,null,null,0,0,0]
[8312469,2469,"P","E206401","Silverhill Primary School",60,null,60,60,60,62,60,58,null,0,0,0,null,0,0,null,0,0,0,420,0,0,420,0,420,417,-3,60,360,0,0,0,420,420,null,420,0,0,420,0,8312469,null,null,0,0,0]
[8312466,2466,"P","E206601","Springfield Primary School",48,null,47,47,54,46,37,40,null,0,0,0,null,0,0,null,0,0,0,319,0,0,319,0,319,296,-23,48,271,0,0,0,319,319,null,319,0,0,319,0,8312466,null,null,0,0,0]
[8313543,3543,"P","E206701","St Alban's Catholic Primary School",48,null,45,46,44,42,44,46,null,0,0,0,null,0,0,null,0,0,0,315,0,0,315,0,315,307,-8,48,267,0,0,0,315,315,null,315,0,0,315,0,8313543,null,null,0,0,0]
[8317027,7027,"SP","E400201","St Andrew's School",0,null,0,0,0,0,0,0,null,15,18,12,null,14,12,null,11,11,10,0,45,26,71,32,103,0,-103,0,0,45,26,32,71,103,null,0,71,32,103,0,8317027,null,null,15,18,38]
[8313158,3158,"P","E206801","St Chad's Church of England (VC) Nursery and Infant School",27,null,40,40,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,107,0,0,107,0,107,120,13,27,80,0,0,0,107,107,null,107,0,0,107,0,8313158,null,null,0,0,0]
[8317025,7025,"SP","E400301","St Clare's School",0,null,0,0,0,0,0,0,null,26,29,26,null,27,32,null,0,0,0,0,81,59,140,0,140,0,-140,0,0,81,59,0,140,140,null,0,140,0,140,0,8317025,null,null,26,29,85]
[8313531,3531,"P","E206901","St George's Catholic Voluntary Academy",49,null,47,51,48,51,49,49,null,0,0,0,null,0,0,null,0,0,0,344,0,0,344,0,344,338,-6,49,295,0,0,0,344,344,null,344,0,0,344,0,8313531,null,null,0,0,0]
[8317024,7024,"SP","E400401","St Giles' School",2,null,14,12,18,18,35,17,null,0,0,0,null,0,0,null,0,0,0,116,0,0,116,0,116,0,-116,2,114,0,0,0,116,116,null,116,0,0,116,0,8317024,null,null,0,0,0]
[8313526,3526,"P","E207001","St James' Church of England Aided Infant School",18,null,29,26,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,73,0,0,73,0,73,84,11,18,55,0,0,0,73,73,null,73,0,0,73,0,8313526,null,null,0,0,0]
[8313535,3535,"P","E207101","St James' Church of England Aided Junior School",0,null,0,0,76,71,73,72,null,0,0,0,null,0,0,null,0,0,0,292,0,0,292,0,292,296,4,0,292,0,0,0,292,292,null,292,0,0,292,0,8313535,null,null,0,0,0]
[8312008,2008,"P","E207201","St John Fisher, a Catholic Voluntary Academy",30,null,30,30,34,35,35,36,null,0,0,0,null,0,0,null,0,0,0,230,0,0,230,0,230,228,-2,30,200,0,0,0,230,230,null,230,0,0,230,0,8312008,null,null,0,0,0]
[8313542,3542,"P","E207301","St Joseph's Catholic Primary School",53,null,54,53,59,57,56,59,null,0,0,0,null,0,0,null,0,0,0,391,0,0,391,0,391,379,-12,53,338,0,0,0,391,391,null,391,0,0,391,0,8313542,null,null,0,0,0]
[8317021,7021,"SP","E400501","St Martins School",0,null,0,0,0,0,0,0,null,26,29,32,null,29,34,null,19,20,5,0,87,63,150,44,194,0,-194,0,0,87,63,44,150,194,null,0,150,44,194,0,8317021,null,null,26,29,95]
[8313528,3528,"P","E207401","St Mary's Catholic Primary School and Nursery",38,null,35,46,50,49,49,50,null,0,0,0,null,0,0,null,0,0,0,317,0,0,317,0,317,326,9,38,279,0,0,0,317,317,null,317,0,0,317,0,8313528,null,null,0,0,0]
[8313534,3534,"P","E207501","St Peter's Church of England Aided Junior School",0,null,0,0,63,58,64,63,null,0,0,0,null,0,0,null,0,0,0,248,0,0,248,0,248,249,1,0,248,0,0,0,248,248,null,248,0,0,248,0,8313534,null,null,0,0,0]
[8313532,3532,"P","E207601","St Werburgh's Church of England VA Primary School",42,null,45,45,43,47,45,45,null,0,0,0,null,0,0,null,0,0,0,312,0,0,312,0,312,316,4,42,270,0,0,0,312,312,null,312,0,0,312,0,8313532,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",46,null,46,41,58,41,43,27,null,190,164,142,null,142,122,null,22,23,0,302,496,264,1062,45,1107,1056,-51,46,256,496,264,45,1062,1107,null,302,760,45,1107,0,8314177,null,null,190,164,406]
[8311103,1103,"SP",3014104,"The Kingsmead School",0,null,0,0,0,0,0,0,null,0,5,14,null,24,42,null,0,0,0,0,19,66,85,0,85,0,-85,0,0,19,66,0,85,85,null,0,85,0,85,0,8311103,null,null,{"$f":"O99","v":0},5,80]
[8313546,3546,"P","E204501","Village Primary School",90,null,88,85,86,89,90,90,null,0,0,0,null,0,0,null,0,0,0,618,0,0,618,0,618,622,4,90,528,{"$f":"SUM(O100:R100)","v":0},0,0,618,618,null,618,0,0,618,0,8313546,null,null,0,0,0]
[8311009,1009,"N","E100701","Walbrook Nursery School",0,null,0,0,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,8311009,null,null,0,0,0]
[8313530,3530,"P","E207801","Walter Evans Church of England Aided Primary School",59,null,56,57,60,61,59,43,null,0,0,0,null,0,0,null,0,0,0,395,0,0,395,0,395,371,-24,59,336,0,0,0,395,395,null,395,0,0,395,0,8313530,null,null,0,0,0]
[8315412,5412,"S",null,"West Park School",0,null,0,0,0,0,0,0,null,305,295,259,18.079999999999998,252,247,7,0,0,0,0,877.08,506,1383.08,0,1383.08,1326,-57.079999999999927,0,0,877.08,506,0,1383.08,1383.08,null,0,1383.08,0,1383.08,0,8315412,null,null,305,295,783.07999999999993]
[8311015,1015,"N","E100801","Whitecross Nursery School",0,null,0,0,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,8311015,null,null,0,0,0]
[8312459,2459,"P","E207901","Wren Park Primary School",54,null,57,54,60,54,54,56,null,0,0,0,null,0,0,null,0,0,0,389,0,0,389,0,389,391,2,54,335,0,0,0,389,389,null,389,0,0,389,0,8312459,null,null,0,0,0]
[8312007,2007,"P",null,"Wyndham Primary Academy",59,null,59,87,57,56,58,57,null,0,0,0,null,0,0,null,0,0,0,433,0,0,433,0,433,444,11,59,374,0,0,0,433,433,null,433,0,0,433,0,8312007,null,null,0,0,0]
[8314000,4000,"P",null,"Zaytouna Primary School",38,null,35,35,51,53,40,41,null,0,0,0,null,0,0,null,0,0,0,293,0,0,293,0,293,268,-25,38,255,0,0,0,293,293,null,293,0,0,293,0,8314000,null,null,0,0,0]
[null,null,null,null,"total",{"$f":"SUM(F4:F107)","v":3218},14.25,3278,3403,3550,3450,3473,{"$f":"SUM(M4:M107)","v":3459},52.83,3502,3337,3106,170.66333666999998,3028,3041,34.08,809,826,36,23898.080000000002,10115.663336669999,6103.08,40116.823336670001,1671,41787.823336670001,38885.316666666666,-2902.5066700033335,3232.25,20613,10115.663336669999,6103.08,1671,40063.993336670006,41734.993336670006,null,{"$f":"SUM(AO4:AO107)","v":23845.25},{"$f":"SUM(AP4:AP107)","v":16218.743336670001},{"$f":"SUM(AQ4:AQ107)","v":1671},{"$f":"SUM(AR4:AR107)","v":41734.993336670006},{"$f":"SUM(AS4:AS107)","v":-52.83},null,null,null,{"$f":"SUM(AW4:AW107)","v":3786.1666666700003},{"$f":"SUM(AX4:AX107)","v":3337},{"$f":"SUM(AY4:AY107)","v":9379.7433366700006}]
[]
[null,"Includes \"current\" and \"main\" registered pupils only",null,null,null,"no. of"]
[null,null,null,null,null,{"$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",46,0,46,41,58,41,43,27,0,190,164,142,0,142,122,0,22,23,0,302,496,264,1062,45,1107,null,null,46,256,496,264,45,1062,1107,null,{"$f":"AG113+AH113","v":302},760,45,1107,0]
[null,"P",null,null,"Primary",3164,14.25,3213,3342,3471,3380,3386,3397,52.83,0,0,0,0,0,0,0,0,0,0,23420.080000000002,0,0,23420.080000000002,0,23420.080000000002,null,null,3178.25,20189,0,0,0,23367.25,23367.25,null,23367.25,0,0,23367.25,-52.830000000001746]
[null,"S",null,null,"Secondary",0,0,0,0,0,0,0,0,0,3230,3076,2850,170.66333666999998,2754,2761,34.08,751,769,18,0,9326.6633366699989,5549.08,14875.743336670001,1538,16413.743336669999,null,null,0,0,9326.6633366699989,5549.08,1538,14875.743336670001,16413.743336669999,null,0,14875.743336669999,1538,16413.743336669999,0]
[null,"SP",null,null,"Special",8,0,19,20,21,29,44,35,0,82,96,109,0,123,145,0,36,34,18,176,287,268,731,88,819,null,null,8,168,287,268,88,731,819,null,176,555,88,819,0]
[null,"AP",null,null,"PRU",0,0,0,0,0,0,0,0,0,0,1,5,0,9,13,0,0,0,0,0,6,22,28,0,28,null,null,0,0,6,22,0,28,28,null,0,28,0,28,0]
[null,null,null,null,null,{"$f":"SUM(F112:F117)","v":3218},14.25,3278,3403,3550,3450,3473,{"$f":"SUM(M112:M117)","v":3459},{"$f":"SUM(N112:N117)","v":52.83},3502,3337,3106,170.66333666999998,3028,3041,34.08,809,826,36,23898.080000000002,10115.663336669999,6103.08,40116.823336670001,1671,41787.823336670001,null,null,3232.25,20613,10115.663336669999,6103.08,1671,40063.993336669999,41734.993336669999,null,23845.25,16218.743336669999,1671,41734.993336669999,-52.830000000001746]
[]
[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",{"$f":"F116","v":8},{"$f":"G116","v":0},{"$f":"H116","v":19},20,21,29,44,{"$f":"M116","v":35},{"$f":"N116","v":0},82,96,109,0,123,145,0,36,34,18,176,287,268,731,88,819,null,null,{"$f":"AG116","v":8},{"$f":"AH116","v":168},287,268,88,731,819,null,{"$f":"AG121+AH121","v":176},{"$f":"AI121+AJ121","v":555},{"$f":"AK121","v":88},{"$f":"SUM(AO121:AQ121)","v":819},{"$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},0,1,5,0,9,13,0,0,0,0,0,6,22,28,0,28,null,null,{"$f":"AG117","v":0},0,6,22,0,28,28,null,0,{"$f":"AI122+AJ122","v":28},{"$f":"AK122","v":0},{"$f":"SUM(AO122:AQ122)","v":28},{"$f":"AR122-AD122","v":0}]
[]
[null,null,null,null,"Schools Block",{"$f":"F118-F120-F121-F122","v":3210},{"$f":"G118-G120-G121-G122","v":14.25},{"$f":"H118-H120-H121-H122","v":3259},3383,3529,3421,3429,{"$f":"M118-M120-M121-M122","v":3424},{"$f":"N118-N120-N121-N122","v":52.83},3420,3240,2992,170.66333666999998,2896,2883,34.08,773,792,18,23722.080000000002,9822.6633366699989,5813.08,39357.823336670001,1583,40940.823336670001,null,null,{"$f":"AG118-AG120-AG121-AG122","v":3224.25},{"$f":"AH118-AH120-AH121-AH122","v":20445},9822.6633366699989,5813.08,1583,39304.993336669999,40887.993336669999,null,23669.25,15635.743336669999,1583,40887.993336669999,-52.830000000001746]
[]
[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,{"$f":"AB37","v":28}]
[]
[null,null,null,null,"Schools Block",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB124-AB126","v":39329.823336670001}]

{"sheet":"AWPU","index":11,"n_rows":329,"n_cols":25,"rows_kept":329,"cut":false,"hidden":true,"merged":[]}
["Amount per Primary Pupil",null,"% Change",{"$f":"2857","v":2857},2735.8059749999998,null,"AWPU Adjustment figure",null,"NOR"]
["Amount per secondary pupil £",null,null,null,null,null,0,"Primary",{"$f":"+M80+J100","v":23722.080000000002}]
["Amount per KS3 pupil £",null,null,null,{"$f":"4018","v":4018},3847.2582749999997,0,"Secondary",{"$f":"+K100+L100+M98","v":15635.749999999996}]
["Amount per KS4 pupil £",null,null,null,null,{"$f":"4561","v":4561},4368.1270500000001]
["Per pupil (all prim & sec pupils)"]
["School","DfE No","Primary pupils R to Yr6","KS3 pupils","KS4 pupils","Total NOR","Higher Needs Primary pupils R to Yr6","Higher Needs KS3 pupils","Higher Needs KS4 pupils","Net Primary pupils R to Yr6","Net KS3 pupils","Net KS4 pupils","Net NOR","1) Basic Entitlement - Age Weighted Pupil Funding (AWPU) £",null,null,"2019/20 AWPU","Change",null,null,"APT Lookup"]
["Akaal Primary School",2014,177,0,0,{"$f":"SUM(C7:E7)","v":177},0,0,0,{"$f":"C7-G7","v":177},{"$f":"D7-H7","v":0},0,{"$f":"SUM(J7:L7)","v":177},{"$f":"SUM(J7*$D$1)+SUM(K7*$E$3)+SUM(L7*$F$4)","v":505689},null,null,429065.57032130641,{"$f":"N7-Q7","v":76623.429678693588},null,177,177,0,null,null,8312014]
["Allenton Community Primary School",2012,390,0,0,{"$f":"SUM(C8:E8)","v":390},0,0,0,390,0,0,{"$f":"SUM(J8:L8)","v":390},{"$f":"SUM(J8*$D$1)+SUM(K8*$E$3)+SUM(L8*$F$4)","v":1114230},null,null,1091586.584025,{"$f":"N8-Q8","v":22643.415975000011},null,390,390,0,null,null,8312012]
["Alvaston Infant and Nursery School",2443,266,0,0,{"$f":"SUM(C9:E9)","v":266},0,0,0,266,0,0,{"$f":"SUM(J9:L9)","v":266},{"$f":"SUM(J9*$D$1)+SUM(K9*$E$3)+SUM(L9*$F$4)","v":759962},null,null,730460.19532499998,{"$f":"N9-Q9","v":29501.804675000021},null,266,266,0,null,null,8312443]
["Alvaston Junior School",2442,345,0,0,345,0,0,0,345,0,0,345,985665,null,null,935645.64344999997,50019.356550000026,null,345,345,0,null,null,8312442]
["Arboretum Primary School",2629,523,0,0,523,0,0,0,523,0,0,523,1494211,null,null,1436298.1368749999,57912.863125000149,null,523,523,0,null,null,8312629]
["Ash Croft Primary School",2509,188,0,0,188,0,0,0,188,0,0,188,537116,null,null,574519.25474999996,-37403.254749999964,null,188,188,0,null,null,8312509]
["Ashgate Primary School",2005,309,0,0,309,0,0,0,309,0,0,309,882813,null,null,891872.74784999993,-9059.747849999927,null,309,309,0,null,null,8312005]
["Asterdale Primary School",2464,203,0,0,203,0,0,0,203,0,0,203,579971,null,null,547161.19499999995,32809.805000000051,null,203,203,0,null,null,8312464]
["Beaufort Community Primary School",2004,297,0,0,297,0,0,0,297,0,0,297,848529,null,null,807062.76262499997,41466.237375000026,null,297,297,0,null,null,8312004]
["Becket Primary School",2405,204,0,0,204,0,0,0,204,0,0,204,582828,null,null,560840.22487499996,21987.775125000044,null,204,204,0,null,null,8312405]
["Bishop Lonsdale Church of England Aided Primary School",2011,210,0,0,210,0,0,0,210,0,0,210,599970,null,null,571783.44877499994,28186.551225000061,null,210,210,0,null,null,8312011]
["Borrow Wood Primary School",5201,335,0,0,335,0,0,0,335,0,0,335,957095,null,null,982154.34502499993,-25059.34502499993,null,335,335,0,null,null,8315201]
["Wyndham Primary Academy",2007,433,0,0,433,0,0,0,433,0,0,433,1237081,null,null,1214697.8528999998,22383.147100000177,null,433,433,0,null,null,8312007]
["Brackensdale ER (Enhanced Resource) Primary School",2432,456,0,0,456,0,0,0,456,0,0,456,1302792,null,null,1289932.5172124999,12859.482787500136,null,456,456,0,null,null,8312432]
["Breadsall Hill Top Primary School",2018,356,0,0,356,0,0,0,356,0,0,356,1017092,null,null,1036870.464525,-19778.464524999959,null,356,356,0,null,null,8312018]
["Brookfield Primary School",2512,209,0,0,209,0,0,0,209,0,0,209,597113,null,null,582726.67267499992,14386.327325000078,null,209,209,0,null,null,8312512]
["Carlyle Infant School",2456,173,0,0,173,0,0,0,{"$f":"C23-G23","v":173},0,0,173,494261,null,null,489709.26952499995,4551.7304750000476,null,173,173,0,null,null,8312456]
["Cavendish Close Infant School",2449,260,0,0,260,0,0,0,260,0,0,260,742820,null,null,705837.94154999999,36982.058450000011,null,260,260,0,null,null,8312449]
["Cavendish Close Junior Academy",2019,298,0,0,298,0,0,0,298,0,0,298,851386,null,null,891872.74784999993,-40486.747849999927,null,298,298,0,null,null,8312019]
["Chaddesden Park Primary",2467,335,0,0,335,0,0,0,335,0,0,335,957095,null,null,952060.47929999989,5034.5207000001101,null,335,335,0,null,null,8312467]
["Chellaston Infant School",2455,361,0,0,361,0,0,0,361,0,0,361,1031377,null,null,973946.92709999997,57430.072900000028,null,361,361,0,null,null,8312455]
["Chellaston Junior School",5203,507,0,0,507,0,0,0,507,0,0,507,1448499,null,null,1400732.6591999999,47766.340800000122,null,507,507,0,null,null,8315203]
["Cherry Tree Hill Primary School",2451,592,0,0,592,0,0,0,592,0,0,592,1691344,null,null,1540258.7639249999,151085.23607500014,null,592,592,0,null,null,8312451]
["Dale Community Primary School",2409,540,0,0,540,0,0,0,540,0,0,540,1542780,null,null,1504693.2862499999,38086.713750000112,null,540,540,0,null,null,8312409]
["Derby St Chad's CE (VC) Nursery and Infant School",3158,107,0,0,107,0,0,0,107,0,0,107,305699,null,null,328296.71699999995,-22597.716999999946,null,107,107,0,null,null,8313158]
["Derwent Primary School",2016,217,0,0,217,0,0,0,217,0,0,217,619969,null,null,662065.04594999994,-42096.045949999942,null,217,217,0,null,null,8312016]
["Firs Estate Primary School",2013,367,0,0,367,0,0,0,367,0,0,367,1048519,null,null,1006776.5987999999,41742.40120000008,null,367,367,0,null,null,8312013]
["Gayton Community Junior School",2457,366,0,0,366,0,0,0,366,0,0,366,1045662,null,null,1012248.21075,33413.789250000031,null,366,366,0,null,null,8312457]
["Grampian Primary Academy",2010,202,0,0,202,0,0,0,202,0,0,202,577114,null,null,571783.44877499994,5330.5512250000611,null,202,202,0,null,null,8312010]
["Griffe Field Primary School",2002,437,0,0,437,0,0,0,437,0,0,437,1248509,null,null,1165453.3453499998,83055.654650000157,null,437,437,0,null,null,8312002]
["Hackwood Primary School",2024,90.08,0,0,90.08,0,0,0,90.08,0,0,90.08,{"$f":"SUM(J37*$D$1)+SUM(K37*$E$3)+SUM(L37*$F$4)+10","v":257368.56},null,null,47603.023964999993,209765.536035,null,90.08,90.083333333333343,3.3333333333445125E-3,null,null,8319998]
["Hardwick Primary School",3544,536,0,0,536,0,0,0,536,0,0,536,1531352,null,null,1474599.420525,56752.579475000035,null,536,536,0,null,null,8313544]
["Homefields Primary School",2006,322,0,0,322,0,0,0,322,0,0,322,919954,null,null,864514.68809999991,55439.311900000088,null,322,322,0,null,null,8312006]
["Lakeside Community Primary School",2022,615,0,0,615,0,0,0,615,0,0,615,1757055,null,null,1630540.3610999999,126514.63890000014,null,615,615,0,null,null,8312434]
["Lawn Primary School",2522,435,0,0,435,0,0,0,435,0,0,435,1242795,null,null,1184603.9871749999,58191.0128250001,null,435,435,0,null,null,8312522]
["Markeaton Primary School",2436,421,0,0,421,0,0,0,421,0,0,421,1202797,null,null,1102529.8079249999,100267.19207500014,null,421,421,0,null,null,8312436]
["Meadow Farm Community Primary School",2452,159,0,0,159,0,0,0,159,0,0,159,454263,null,null,478766.04562499997,-24503.04562499997,null,159,159,0,null,null,8312452]
["Mickleover Primary School",2627,419,0,0,419,0,0,0,419,0,0,419,1197083,null,null,1146302.7035249998,50780.296475000214,null,419,419,0,null,null,8312627]
["Landau Forte Academy Moorhead",2009,238,0,0,238,0,0,0,238,0,0,238,679966,null,null,714045.35947499995,-34079.359474999947,null,238,238,0,null,null,8312009]
["Oakwood Infant and Nursery School",2473,268,0,0,268,0,0,0,268,0,0,268,765676,null,null,735931.80727499991,29744.192725000088,null,268,268,0,null,null,8312473]
["Oakwood Junior School",2471,349,0,0,349,0,0,0,349,0,0,349,997093,null,null,943853.06137499993,53239.938625000068,null,349,349,0,null,null,8312471]
["Ashwood Spencer Academy (formerly Osmaston)",2021,589,0,0,589,0,0,0,589,0,0,589,1682773,null,null,1630540.3610999999,52232.638900000136,null,589,589,0,null,null,8312420]
["Parkview Primary School",2003,212,0,0,212,0,0,0,212,0,0,212,605684,null,null,574519.25474999996,31164.745250000036,null,212,212,0,null,null,8312003]
["Pear Tree Community Junior School",2017,356,0,0,356,0,0,0,356,0,0,356,1017092,null,null,954796.28527499991,62295.714725000085,null,356,356,0,null,null,8312017]
["Pear Tree Infant School",2424,257,0,0,257,0,0,0,257,0,0,257,734249,null,null,694894.71764999989,39354.28235000011,null,257,257,0,null,null,8312424]
["Portway Infant School",2439,232,0,0,232,0,0,0,232,0,0,232,662824,null,null,659329.23997499992,3494.7600250000833,null,232,232,0,null,null,8312439]
["Portway Junior School",2440,361,0,0,361,0,0,0,361,0,0,361,1031377,null,null,971211.12112499995,60165.878875000053,null,361,361,0,null,null,8312440]
["Ravensdale Infant and Nursery School",2462,249,0,0,249,0,0,0,249,0,0,249,711393,null,null,708573.7475249999,2819.252475000103,null,249,249,0,null,null,8312462]
["Ravensdale Junior School",2463,345,0,0,345,0,0,0,345,0,0,345,985665,null,null,952060.47929999989,33604.52070000011,null,345,345,0,null,null,8312463]
["Redwood Primary School",2505,599,0,0,599,0,0,0,599,0,0,599,1711343,null,null,1603182.3013499998,108160.69865000015,null,599,599,0,null,null,8312505]
["Reigate Park Primary School",2020,354,0,0,354,0,0,0,354,0,0,354,1011378,null,null,946588.86734999996,64789.132650000043,null,354,354,0,null,null,8312020]
["Ridgeway Infant School",2458,270,0,0,270,0,0,0,270,0,0,270,771390,null,null,727724.38934999995,43665.610650000046,null,270,270,0,null,null,8312458]
["Roe Farm Primary School",2001,390,0,0,390,0,0,0,390,0,0,390,1114230,null,null,1116208.8377999999,-1978.8377999998629,null,390,390,0,null,null,8312001]
["Rosehill Infant and Nursery School",2429,144,0,0,144,0,0,0,144,0,0,144,411408,null,null,399427.67234999995,11980.32765000005,null,144,144,0,null,null,8312429]
["Shelton Infant School",2444,202,0,0,202,0,0,0,202,0,0,202,577114,null,null,569047.64279999991,8066.3572000000859,null,202,202,0,null,null,8312444]
["Shelton Junior School",5209,279,0,0,279,0,0,0,279,0,0,279,797103,null,null,714045.35947499995,83057.640525000053,null,279,279,0,null,null,8315209]
["Silverhill Primary School",2469,420,0,0,420,0,0,0,420,0,0,420,1199940,null,null,1140831.091575,59108.908425000031,null,420,420,0,null,null,8312469]
["Cotton's Farm Primary School",2023,110,0,0,110,0,0,0,110,0,0,110,314270,null,null,298202.85127499996,16067.148725000035,null,110,110,0,null,null,8312023]
["Springfield Primary School",2466,319,0,0,319,0,0,0,319,0,0,319,911383,null,null,809798.56859999988,101584.43140000012,null,319,319,0,null,null,8312466]
["St Alban's Catholic Primary School",3543,315,0,0,315,0,0,0,315,0,0,315,899955,null,null,839892.43432499992,60062.565675000078,null,315,315,0,null,null,8313543]
["St George's Catholic Voluntary Academy",3531,344,0,0,344,0,0,0,344,0,0,344,982808,null,null,924702.41954999988,58105.580450000125,null,344,344,0,null,null,8313531]
["St James' Church of England Aided Infant School",3526,73,0,0,73,0,0,0,73,0,0,73,208561,null,null,229807.70189999999,-21246.701899999985,null,73,73,0,null,null,8313526]
["St James' Church of England Aided Junior School",3535,292,0,0,292,0,0,0,292,0,0,292,834244,null,null,809798.56859999988,24445.431400000118,null,292,292,0,null,null,8313535]
["St John Fisher Catholic Voluntary Academy",2008,230,0,0,230,0,0,0,230,0,0,230,657110,null,null,623763.76229999994,33346.237700000056,null,230,230,0,null,null,8312008]
["St Joseph's Catholic Primary School, Derby",3542,391,0,0,391,0,0,0,391,0,0,391,1117087,null,null,1036870.464525,80216.535475000041,null,391,391,0,null,null,8313542]
["St Mary's Catholic Primary School and Nursery",3528,317,0,0,317,0,0,0,317,0,0,317,905669,null,null,891872.74784999993,13796.252150000073,null,317,317,0,null,null,8313528]
["St Peter's Church of England Aided Junior School",3534,248,0,0,{"$f":"SUM(C73:E73)","v":248},0,0,0,248,0,0,{"$f":"SUM(J73:L73)","v":248},{"$f":"SUM(J73*$D$1)+SUM(K73*$E$3)+SUM(L73*$F$4)","v":708536},null,null,681215.687775,{"$f":"N73-Q73","v":27320.312225000001},null,248,248,0,null,null,8313534]
["St Werburgh's Church of England VA Primary School",3532,312,0,0,312,0,0,0,312,0,0,312,891384,null,null,864514.68809999991,26869.311900000088,null,312,312,0,null,null,8313532]
["Village Primary School",3546,618,0,0,618,0,0,0,618,0,0,618,1765626,null,null,1701671.3164499998,63954.683550000191,null,618,618,0,null,null,8313546]
["Walter Evans Church of England Aided Primary School",3530,395,0,0,395,0,0,0,395,0,0,395,1128515,null,null,1014984.0167249999,113530.98327500012,null,395,395,0,null,null,8313530]
["Wren Park Primary School",2459,389,0,0,389,0,0,0,389,0,0,389,1111373,null,null,1069700.1362249998,41672.863775000209,null,389,389,0,null,null,8312459]
["Al-Madinah",4000,293,0,0,293,0,0,0,293,0,0,293,837101,null,null,733196.00129999989,103904.99870000011,null,293,293,0,null,null,8314000]
[]
["Total Primary","Total Primary",{"$f":"SUM(C7:C79)","v":23420.080000000002},0,0,23420.080000000002,0,0,0,23420.080000000002,0,0,23420.080000000002,66911178.560000002,null,null,64104676.057848781,{"$f":"SUM(R7:R79)","v":2806502.5021511996},null,23420.080000000002,23420.083333333336,3.3333333340124227E-3]
[]
["Chellaston Academy",5402,0,900.83333333333303,543.83333333333326,{"$f":"SUM(C82:E82)","v":1444.6666666666663},0,0,0,{"$f":"C82-G82","v":0},900.83333333333303,543.83333333333326,{"$f":"SUM(J82:L82)","v":1444.6666666666663},{"$f":"SUM(J82*$D$1)+SUM(K82*$E$3)+SUM(L82*$F$4)-91","v":6099881.1666666651},null,null,5725846.9533562493,{"$f":"N82-Q82","v":374034.21331041586},null,1444.6666700000001,1444.6666666666665,-3.3333335522911511E-6,null,null,8315402]
["Da Vinci Academy",4007,0,396,245,641,0,0,0,0,396,245,641,{"$f":"SUM(J83*$D$1)+SUM(K83*$E$3)+SUM(L83*$F$4)","v":2708573},null,null,2343917.4548999998,364655.54510000022,null,641,641,0,null,null,8314007]
["Derby Cathedral School",4004,0,464.16666666666669,0,{"$f":"SUM(C84:E84)","v":464.16666666666669},0,0,0,{"$f":"C84-G84","v":0},{"$f":"D84-H84","v":464.16666666666669},{"$f":"E84-I84","v":0},{"$f":"SUM(J84:L84)","v":464.16666666666669},{"$f":"SUM(J84*$D$1)+SUM(K84*$E$3)+SUM(L84*$F$4)","v":1865021.6666666667},null,null,1074026.2651032095,{"$f":"N84-Q84","v":790995.40156345721},null,464.16666666999998,464.16666666666669,-3.333298081997782E-9,null,null,8314004]
["Derby Moor Community Sports College",4178,0,842.58333333332996,526.16666666666674,1368.7499999999968,0,0,0,0,842.58333333332996,526.16666666666674,1368.7499999999968,{"$f":"SUM(J85*$D$1)+SUM(K85*$E$3)+SUM(L85*$F$4)+634","v":5785979.999999987},null,null,5244196.45995,541783.54004998691,null,1368.75,1368.75,0,null,null,8314178]
["Lees Brook Community School",4006,0,646,413,1059,0,null,null,0,646,413,1059,4479321,null,null,4326594.9856499992,152726.01435000077,null,1059,1059,0,null,null,8314006]
["Littleover Community School",4182,0,887,585,1472,0,0,0,0,887,585,1472,6232151,null,null,5964546.0246749995,267604.97532500047,null,1472,1472,0,null,null,8314182]
["Merrill College",4001,0,586,262,848,0,0,0,0,586,262,848,3549530,null,null,3042911.3998499997,506618.6001500003,null,848,848,0,null,null,8314001]
["Murray Park School",5406,0,651.08333333333326,367,1018.0833333333333,0,0,0,0,651.08333333333326,367,1018.0833333333333,{"$f":"SUM(J89*$D$1)+SUM(K89*$E$3)+SUM(L89*$F$4)-30","v":4289909.833333333},null,null,3654377.48025,635532.353083333,null,1018.0799999999999,1018.0833333333333,3.3333333333303017E-3,null,null,8315406]
["Noel-Baker Academy",4005,0,546,443,989,0,0,0,0,546,443,989,4214351,null,null,4421012.6593500003,-206661.65935000032,null,989,989,0,null,null,8314005]
["Saint Benedict Catholic Voluntary Academy",4607,0,730,464,1194,0,0,0,0,730,464,1194,5049444,null,null,4780086.4466249999,269357.55337500013,null,1194,1194,0,null,null,8314607]
["City of Derby Academy",4008,0,573,366,939,0,0,0,0,573,366,939,3971640,null,null,3681947.6720249997,289692.32797500025,null,939,939,0,null,null,8314008]
["West Park School",5412,0,877.08333333333337,506,1383.0833333333335,0,0,0,0,877.08333333333337,506,1383.0833333333335,{"$f":"SUM(J93*$D$1)+SUM(K93*$E$3)+SUM(L93*$F$4)+13","v":5831999.833333334},null,null,5362419.7289249999,469580.10440833401,null,1383.08,1383.0833333333335,3.3333333335576754E-3,null,null,8315412]
["Allestree Woodlands School",5414,0,687,432,1119,0,0,0,0,687,432,1119,4730718,null,null,4483208.1755999997,247509.82440000027,null,1119,1119,0,null,null,8315414]
["Derby Manufacturing UTC",4003,0,0,62,{"$f":"SUM(C95:E95)","v":62},0,0,0,{"$f":"C95-G95","v":0},{"$f":"D95-H95","v":0},{"$f":"E95-I95","v":62},{"$f":"SUM(J95:L95)","v":62},{"$f":"SUM(J95*$D$1)+SUM(K95*$E$3)+SUM(L95*$F$4)","v":282782},null,null,720740.96325000003,{"$f":"N95-Q95","v":-437958.96325000003},null,62,62,0,null,null,8314003]
["Landau Forte College (Fox Street)",6905,0,539,335,874,0,0,0,0,539,335,874,3693637,null,null,3429472.717125,264164.28287500003,null,874,874,0,null,null,8316905]
[]
["Total Secondary","Total Secondary",{"$f":"SUM(C82:C97)","v":0},9325.7499999999964,5550,14875.749999999996,0,0,0,0,9325.7499999999964,5550,14875.749999999996,62784939.499999985,0,null,58255305.386634454,{"$f":"SUM(R82:R97)","v":4529634.1133655291},null,14875.743336670001,14875.75,6.6633299993554829E-3]
[]
["The Bemrose School",4177,302,496,264,{"$f":"SUM(C100:E100)","v":1062},0,0,0,{"$f":"C100-G100","v":302},{"$f":"D100-H100","v":496},{"$f":"E100-I100","v":264},{"$f":"SUM(J100:L100)","v":1062},{"$f":"SUM(J100*$D$1)+SUM(K100*$E$3)+SUM(L100*$F$4)","v":4059846},null,null,3873828.5580749996,{"$f":"N100-Q100","v":186017.4419250004},null,1062,1062,0,null,null,8314177]
[]
["Total All Through School","Total All Through",{"$f":"C100","v":302},{"$f":"D100","v":496},264,1062,0,0,0,302,496,264,1062,4059846,0,null,3873828.5580749996,186017.4419250004,null,39357.823336670001,39357.833333333336,9.996663335186895E-3]
[]
["All Schools","All",{"$f":"SUM(C98,C80+C102)","v":23722.080000000002},9821.7499999999964,5814,39357.83,0,0,0,23722.080000000002,9821.7499999999964,5814,39357.83,133755964.05999999,0,null,126233810.00255823,{"$f":"N104-Q104","v":7522154.0574417561},null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"APT Lookup",133755437.58333334]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Variance from APT",{"$f":"N104-N106","v":526.47666664421558}]
[]
[]
["2019-20 AWPU",null,23727.733333299999,9389.9166657999995,5767.6666666666661,38885.316665766666,0,0,0,23727.733333299999,9389.9166657999995,5767.6666666666661,38885.316665766666,126233810.00255823]
["Variance",null,-5.6533332999970298,432.74667087000125,45.413333333333867,472.50667090333445,0,0,0,-5.6533332999970298,432.74667087000125,45.413333333333867,472.50667090333445,7521627.7241818309]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["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":12,"n_rows":358,"n_cols":19,"rows_kept":358,"cut":false,"hidden":true,"merged":[[0,2,1,2]]}
["Amount per primary pupil £","Scheduled to convert","Updated for Oct 2018 NOR",null,null,null,null,null,null,{"$f":"-B123","v":-69.397999999999996}]
["Amount per secondary pupil £","Converted"]
["Amount per KS3 pupil £",null,null,null,null,null,null,null,null,null,{"$f":"-C123","v":-58.218000000000004},null,{"$f":"C123","v":58.218000000000004}]
["Amount per KS4 pupil £",null,null,null,null,null,null,null,null,null,null,{"$f":"-C123","v":-58.218000000000004}]
["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",2443,266,0,0,{"$f":"SUM(C9:E9)","v":266},0,0,0,{"$f":"C9-G9","v":266},{"$f":"D9-H9","v":0},{"$f":"E9-I9","v":0},{"$f":"SUM(J9:L9)","v":266},{"$f":"SUM(J9*$J$1)+SUM(K9*$K$3)+SUM(L9*$L$4)","v":-18459.867999999999},{"$f":"M9*$O$3","v":0},null,8312443,-18459.868000000002,0]
["Alvaston Junior School",2442,null,null,null,null,null,null,null,null,null,null,null,null,null,"New academy",8312442,0,0]
["Arboretum Primary School",2629,null,null,null,null,null,null,null,null,null,null,null,null,null,"New academy 1st February 2019",8312629,0,0]
["Ash Croft Primary School",2509,null,null,null,null,null,null,null,null,null,null,null,null,null,"New academy",8312509,0,0]
["Ashgate Primary School",2005,309,0,0,{"$f":"SUM(C13:E13)","v":309},0,0,0,{"$f":"C13-G13","v":309},0,0,{"$f":"SUM(J13:L13)","v":309},{"$f":"SUM(J13*$J$1)+SUM(K13*$K$3)+SUM(L13*$L$4)","v":-21443.982},{"$f":"M13*$O$3","v":0},null,8312005,-21443.982000000004,0]
["Asterdale Primary School",2464,null,null,null,null,null,null,null,null,null,null,null,null,null,"New academy 1st March 2019",8312464,0,0]
["Beaufort Community Primary School",2004,null,null,null,null,null,null,null,null,null,null,null,null,null,"New academy 1st April 2019",8312004,0,0]
["Becket Primary School",2405,204,0,0,204,0,0,0,204,0,0,204,-14157.191999999999,0,null,8312405,-14157.192000000003,0]
["Bishop Lonsdale Church of England Aided Primary School",2011,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8312011,0,0]
["Borrow Wood Primary School",5201,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Academy 1st March 2019",8315201,0,0]
["Wyndham Primary Academy",2007,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8312007,0,0]
["Brackensdale ER (Enhanced Resource) Primary School",2432,456,0,0,{"$f":"SUM(C20:E20)","v":456},0,0,0,{"$f":"C20-G20","v":456},0,0,{"$f":"SUM(J20:L20)","v":456},{"$f":"SUM(J20*$J$1)+SUM(K20*$K$3)+SUM(L20*$L$4)","v":-31645.487999999998},{"$f":"M20*$O$3","v":0},null,8312432,-31645.488000000005,0]
["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,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Academy 1st May 2019",8312512,0,0]
["Carlyle Infant School",2456,null,null,null,null,null,null,null,null,null,null,null,null,null,"New academy 1st August 2019",8312456,0,0]
["Cavendish Close Infant School",2449,260,0,0,260,0,0,0,260,0,0,260,-18043.48,0,null,8312449,-18043.480000000003,0]
["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,null,null,null,null,null,null,null,null,null,null,null,null,null,"New academy 1st April 2019",8312455,0,0]
["Chellaston Junior School",5203,null,null,null,null,null,null,null,null,null,null,null,null,null,"New academy 1st April 2019",8315203,0,0]
["Cherry Tree Hill Primary School",2451,null,null,null,null,null,null,null,null,null,null,null,null,null,"New academy 1st April 2019",8312451,0,0]
["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",2409,540,0,0,540,0,0,0,540,0,0,540,-37474.92,0,null,8312409,-37474.920000000006,0]
["Derby St Chad's CE (VC) Nursery and Infant School",3158,null,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",2457,366,0,0,366,0,0,0,366,0,0,366,-25399.667999999998,0,null,8312457,-25399.668000000005,0]
["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",2024,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8312024,0,0]
["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,null,null,null,null,null,null,null,null,null,null,null,null,null,"New academy 1st July 2019",8312006,0,0]
["Lakeside Community Primary School",2022,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy converted 1st January 2019",8312022,0,0]
["Lawn Primary School",2522,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy converted 1st December 2019",8312522,0,0]
["Markeaton Primary School",2436,421,0,0,{"$f":"SUM(C43:E43)","v":421},0,0,0,{"$f":"C43-G43","v":421},0,0,{"$f":"SUM(J43:L43)","v":421},{"$f":"SUM(J43*$J$1)+SUM(K43*$K$3)+SUM(L43*$L$4)","v":-29216.557999999997},{"$f":"M43*$O$3","v":0},null,8312436,-29216.558000000005,0]
["Meadow Farm Community Primary School",2452,159,0,0,159,0,0,0,159,0,0,159,-11034.281999999999,0,null,8312452,-11034.282000000001,0]
["Mickleover Primary School",2627,419,0,0,419,0,0,0,419,0,0,419,-29077.761999999999,0,null,8312627,-29077.762000000006,0]
["Landau Forte Academy Moorhead",2009,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8312009,0,0]
["Oakwood Infant and Nursery School",2473,268,0,0,{"$f":"SUM(C47:E47)","v":268},0,0,0,{"$f":"C47-G47","v":268},0,0,{"$f":"SUM(J47:L47)","v":268},{"$f":"SUM(J47*$J$1)+SUM(K47*$K$3)+SUM(L47*$L$4)","v":-18598.664000000001},{"$f":"M47*$O$3","v":0},null,8312473,-18598.664000000004,0]
["Oakwood Junior School",2471,349,0,0,{"$f":"SUM(C48:E48)","v":349},0,0,0,349,0,0,{"$f":"SUM(J48:L48)","v":349},-24219.901999999998,{"$f":"M48*$O$3","v":0},null,8312471,-24219.902000000002,0]
["Ashwood Spencer Academy (formerly Osmaston)",2021,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8312021,0,0]
["Parkview Primary School",2003,212,0,0,212,0,0,0,212,0,0,212,-14712.375999999998,{"$f":"M50*$O$3","v":0},null,8312003,-14712.376000000002,0]
["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",2424,257,0,0,257,0,0,0,257,0,0,257,-17835.286,0,null,8312424,-17835.286000000004,0]
["Portway Infant School",2439,232,0,0,232,0,0,0,232,0,0,232,-16100.335999999999,0,null,8312439,-16100.336000000003,0]
["Portway Junior School",2440,null,null,null,null,null,null,null,null,null,null,null,null,null,"New academy 1st April 2019",8312440,0,0]
["Ravensdale Infant and Nursery School",2462,249,0,0,249,0,0,0,249,0,0,249,-17280.101999999999,0,null,8312462,-17280.102000000003,0]
["Ravensdale Junior School",2463,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8312463,0,0]
["Redwood Primary School",2505,599,0,0,599,0,0,0,599,0,0,599,-41569.401999999995,0,null,8312505,-41569.402000000009,0]
["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",2458,270,0,0,270,0,0,0,270,0,0,270,-18737.46,0,null,8312458,-18737.460000000003,0]
["Roe Farm Primary School",2001,390,0,0,390,0,0,0,390,0,0,390,-27065.219999999998,0,null,8312001,-27065.220000000005,0]
["Rosehill Infant and Nursery School",2429,144,0,0,144,0,0,0,144,0,0,144,-9993.3119999999999,0,null,8312429,-9993.3120000000017,0]
["Shelton Infant School",2444,202,0,0,202,0,0,0,202,0,0,202,-14018.395999999999,0,null,8312444,-14018.396000000002,0]
["Shelton Junior School",5209,279,0,0,279,0,0,0,279,0,0,279,-19362.041999999998,0,null,8315209,-19362.042000000001,0]
["Silverhill Primary School",2469,420,0,0,420,0,0,0,420,0,0,420,-29147.16,0,null,8312469,-29147.160000000003,0]
["Springfield Primary School",2466,null,null,null,null,null,null,null,null,null,null,null,null,null,"New academy 1st March 2019",8312466,0,0]
["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",3526,73,0,0,{"$f":"SUM(C68:E68)","v":73},0,0,0,{"$f":"C68-G68","v":73},0,0,{"$f":"SUM(J68:L68)","v":73},{"$f":"SUM(J68*$J$1)+SUM(K68*$K$3)+SUM(L68*$L$4)","v":-5066.0540000000001},{"$f":"M68*$O$3","v":0},null,8313526,-5066.054000000001,0]
["St James' Church of England Aided Junior School",3535,292,0,0,{"$f":"SUM(C69:E69)","v":292},0,0,0,292,0,0,{"$f":"SUM(J69:L69)","v":292},{"$f":"SUM(J69*$J$1)+SUM(K69*$K$3)+SUM(L69*$L$4)","v":-20264.216},{"$f":"M69*$O$3","v":0},null,8313535,-20264.216000000004,0]
["St John Fisher Catholic Voluntary Academy",2008,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8312008,0,0]
["St Joseph's Catholic Primary School, Derby",3542,null,null,null,null,null,null,null,null,null,null,null,null,null,"New academy",8313542,0,0]
["St Mary's Catholic Primary School and Nursery",3528,null,null,null,null,null,null,null,null,null,null,null,null,null,"New academy",8313528,0,{"$f":"R72-N72","v":0}]
["St Peter's Church of England Aided Junior School",3534,248,0,0,{"$f":"SUM(C73:E73)","v":248},0,0,0,{"$f":"C73-G73","v":248},0,0,{"$f":"SUM(J73:L73)","v":248},{"$f":"SUM(J73*$J$1)+SUM(K73*$K$3)+SUM(L73*$L$4)","v":-17210.703999999998},{"$f":"M73*$O$3","v":0},null,8313534,-17210.704000000002,0]
["St Werburgh's Church of England VA Primary School",3532,null,null,null,null,null,null,null,null,null,null,null,null,null,"Converted October 2019",8313532,0,0]
["Village Primary School",3546,null,null,null,null,null,null,null,null,null,null,null,null,null,"New academy",8313546,0,0]
["Walter Evans Church of England Aided Primary School",3530,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8313530,0,0]
["Wren Park Primary School",2459,389,0,0,{"$f":"SUM(C77:E77)","v":389},0,0,0,{"$f":"C77-G77","v":389},0,0,{"$f":"SUM(J77:L77)","v":389},{"$f":"SUM(J77*$J$1)+SUM(K77*$K$3)+SUM(L77*$L$4)","v":-26995.822},{"$f":"M77*$O$3","v":0},null,8312459,-26995.822000000004,0]
["Zaytouna Primary School",4000,null,null,null,null,null,null,null,null,null,null,null,null,null,"Free School",8314000,0,0]
[]
["Total Primary","Total Primary",{"$f":"SUM(C7:C79)","v":8273},0,0,8273,0,0,0,8273,0,0,8273,-574129.65399999998,0,null,null,{"$f":"SUM(R7:R79)","v":-574129.65400000021}]
[]
["Chellaston Academy",5402,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8315402,0,{"$f":"R82-N82","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",4182,0,887,585,{"$f":"SUM(C87:E87)","v":1472},0,0,0,{"$f":"C87-G87","v":0},{"$f":"D87-H87","v":887},{"$f":"E87-I87","v":585},{"$f":"SUM(J87:L87)","v":1472},{"$f":"SUM(J87*$J$1)+SUM(K87*$K$3)+SUM(L87*$L$4)","v":-85696.896000000008},{"$f":"M87*$O$3","v":0},null,8314182,-85696.895999999993,0]
["Merrill College",4001,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8314001,0,0]
["Murray Park School",5406,0,651,367.08,{"$f":"SUM(C89:E89)","v":1018.0799999999999},0,0,0,{"$f":"C89-G89","v":0},{"$f":"D89-H89","v":651},{"$f":"E89-I89","v":367.08},{"$f":"SUM(J89:L89)","v":1018.0799999999999},{"$f":"SUM(J89*$J$1)+SUM(K89*$K$3)+SUM(L89*$L$4)","v":-59270.581440000009},{"$f":"M89*$O$3","v":0},null,8315406,-59270.775499999989,-0.19405999997979961]
["Noel Baker Community School and Language College",4005,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8314005,0,0]
["Saint Benedict Catholic Voluntary Academy",4607,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8314607,0,0]
["City of Derby Academy / Sinfin Community School",4008,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8314008,0,0]
["West Park School",5412,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8315412,0,0]
["Derby Manufacturing UTC",4003,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Free School 2015/16",8314003,0,0]
["Allestree Woodlands School",5414,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8315414,0,0]
["Landau Forte College (Fox Street)",6905,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",8316905,0,0]
[]
["Total Secondary","Total Secondary",{"$f":"SUM(C82:C97)","v":0},1538,952.07999999999993,2490.08,0,0,0,0,1538,952.07999999999993,2490.08,-144967.47744000002,0,null,null,{"$f":"SUM(R82:R97)","v":-144967.6715}]
[]
["The Bemrose School",4177,302,496,264,{"$f":"SUM(C100:E100)","v":1062},0,0,0,{"$f":"C100-G100","v":302},{"$f":"D100-H100","v":496},{"$f":"E100-I100","v":264},{"$f":"SUM(J100:L100)","v":1062},{"$f":"SUM(J100*$J$1)+SUM(K100*$K$3)+SUM(L100*$L$4)","v":-65203.876000000004},{"$f":"M100*$O$3","v":0},null,8314177,-65203.876000000004,{"$f":"R100-N100","v":0}]
[]
["Total All Through School","Total All Through",{"$f":"C100","v":302},{"$f":"D100","v":496},264,1062,0,0,0,302,496,264,1062,-65203.876000000004,{"$f":"O100","v":0},null,null,{"$f":"R100","v":-65203.876000000004}]
[]
["All Schools","All",{"$f":"C102+C98+C80","v":8575},2034,1216.08,11825.08,0,{"$f":"H102+H98+H80","v":0},0,8575,2034,1216.08,11825.08,-784301.00744000007,{"$f":"O102+O98+O80","v":0},null,null,{"$f":"R102+R98+R80","v":-784301.2015000002}]
[null,null,23722.080000000002,9822.6633366700007,5813.08,39357.823336670001,0,0,0,23722.080000000002,9822.6633366700007,5813.08,39357.823336670001]
[null,"Non Maintained",2912,6084.7466700000004,3827,12823.74667,0,0,0,2912,6084.7466700000004,3827,12823.74667]
[null,"Just maintained",{"$f":"C105-C106","v":20810.080000000002},{"$f":"D105-D106","v":3737.9166666700003},1986.08,26534.07666667,0,0,0,20810.080000000002,3737.9166666700003,1986.08,26534.07666667]
[null,"Variance",{"$f":"C107-C104","v":12235.080000000002},{"$f":"D107-D104","v":1703.9166666700003},770,14708.99666667,0,0,0,12235.080000000002,1703.9166666700003,770,14708.99666667]
[]
[]
[]
[]
["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,{"$f":"H116*B115","v":55223},{"$f":"H119*C115","v":20930.515200000002},{"$f":"E115+F115","v":76153.515199999994},"Primary",150000,{"$f":"+G115-I115","v":-73846.484800000006},null,50000,"2 SIFD or $50k in 17/18 - OK"]
["FSM - moved to fully traded model in 17/18",0,0,null,{"$f":"H116*B116","v":0},{"$f":"H119*C116","v":0},{"$f":"E116+F116","v":0},{"$f":"J104","v":8575},null,{"$f":"+G116-I116","v":0}]
["Insurance",13.948,13.948,null,{"$f":"H116*B117","v":119604.1},{"$f":"H119*C117","v":45332.115839999999},164936.21584000002,null,301428,-136491.78415999998]
["Licences/Subscriptions",0,0,null,{"$f":"H116*B118","v":0},{"$f":"H119*C118","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 £5.00",{"$f":"19.66+4","v":23.66},{"$f":"19.66+4","v":23.66},null,{"$f":"H116*B119","v":202884.5},{"$f":"H119*C119","v":76896.892800000001},279781.39280000003,{"$f":"K104+L104","v":3250.08},530000,-250218.60719999997,null,545000,"Forecast in 17/18 (p9) = £50k pressure???"]
["New Communities Support Team",14.17,14.17,null,{"$f":"H116*B120","v":121507.75},{"$f":"H119*C120","v":46053.633600000001},167561.3836,null,330000,-162438.6164,null,207000,"£110k saving so OK"]
["Behaviour Support - KS1-2 PRU, Secondary Hard to Place",{"$f":"4.36+6.82","v":11.18},0,"£83k PSG, £130k Beh supp, Sec hard to place NOT DE-DEL FROM 18-19",{"$f":"H116*B121","v":95868.5},{"$f":"H119*C121","v":0},95868.5,null,{"$f":"83000+130000+77000","v":290000},-194131.5]
["Museums - not required from Sept 2018",0,0,null,{"$f":"H116*B122","v":0},{"$f":"H119*C122","v":0},{"$f":"E122+F122","v":0},null,35000,-35000,null,null,"Negligable"]
[null,{"$f":"SUM(B115:B122)","v":69.397999999999996},{"$f":"SUM(C115:C122)","v":58.218000000000004},null,{"$f":"SUM(E115:E122)","v":595087.85},{"$f":"SUM(F115:F122)","v":189213.15744000001},784301.00743999996,{"$f":"SUM(H116:H122)","v":11825.08},{"$f":"SUM(I115:I122)","v":1711428},{"$f":"SUM(J115:J122)","v":-927126.99255999993}]
[]
[]
["Schools Forum 2017","Updated","Updated",null,"2017-18","2017-18","Total","Net NOR","Amounts School forum report","Variance"]
[null,"Primary","Secondary",null,"Prim","Sec"]
["Contingencies (SIFD & Contingencies)",5.6890000000000001,5.6890000000000001,"£150k bal",116010.088,33974.707999999999,149984.796,"Primary",150000,-15.203999999997905]
["FSM - moved to fully traded model in 17/18",0,0,null,0,0,0,20392,null,0]
["Insurance",9.4819999999999993,9.4819999999999993,"£250k bal",193356.94399999999,56626.503999999994,249983.44799999997,null,250000,-16.552000000025146]
["Licences/Subscriptions",2.8450000000000002,2.8450000000000002,"£75k bal",58015.240000000005,16990.34,75005.58,"Secondary",75000,5.5800000000017462]
["Staff Costs Supply - Maternity £18.33 & Trade Union £2.81",20.03,20.03,"£528,096 bal",408451.76,119619.16,528070.92000000004,5972,528096,-25.07999999995809]
["New Communities Support Team",12.516999999999999,12.516999999999999,"£330k bal",255246.66399999999,74751.52399999999,329998.18799999997,null,330000,-1.8120000000344589]
["Behaviour Support - KS1-2 PRU, Secondary Hard to Place",10.445000000000002,12.904999999999999,"£83k PSG, £130k Beh supp, £77,068 Sec hard to place",212994.44000000003,77068.659999999989,290063.10000000003,null,290068,-4.8999999999650754]
["Museums - checking whether Secondary use this",1.698,0,"£34,634 bal",34625.616000000002,0,34625.616000000002,null,34634,-8.3839999999981956]
[null,62.706000000000003,63.468000000000004,null,1278700.7519999999,379030.89599999995,1657731.6479999998,26364,1657798,-66.351999999977124]
[]
[]
["Variance in rates between 2017/18 and 2018/19"]
[null,"Primary","Secondary"]
["Contingencies (SIFD & Contingencies)",{"$f":"+B115-B128","v":0.75100000000000033},{"$f":"+C115-C128","v":0.75100000000000033}]
["FSM - tbc",{"$f":"+B116-B129","v":0},0]
["Insurance",4.4660000000000011,4.4660000000000011]
["Licences/Subscriptions",-2.8450000000000002,-2.8450000000000002]
["Staff Costs Supply - Maternity £18.33 & Trade Union £2.81",3.629999999999999,3.629999999999999]
["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":13,"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 £",1,560,450,210,250,375,405,435,600,"NFF Rates"]
["Amount per secondary pupil £",null,815,450,300,405,535,580,625,840,"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",2014,22.288888888888888,19.288461538461544,9.0769230769230802,5.6730769230769136,9.0769230769230802,53.326923076923023,35.173076923076977,5.6730769230769136,159.57735042735041,21161.585470085472,null,47029.807692307688,null,68191.393162393157,68191.393162393157,{"$f":"C10","v":22.288888888888888},null,{"$f":"D10","v":19.288461538461544},null,{"$f":"E10","v":9.0769230769230802},null,{"$f":"F10","v":5.6730769230769136},null,{"$f":"G10","v":9.0769230769230802},null,{"$f":"H10","v":53.326923076923023},null,{"$f":"I10","v":35.173076923076977},null,{"$f":"J10","v":5.6730769230769136}]
["Allenton Community Primary School",2012,222.99504950495049,175.00000000000011,4.0000000000000169,0.99999999999999845,9.999999999999984,93.999999999999986,226.0000000000002,46.000000000000021,778.99504950495077,203627.22772277234,null,168820.00000000012,null,372447.22772277246,372447.22772277246,222.99504950495049,null,175.00000000000011,null,{"$f":"E11","v":4.0000000000000169},null,{"$f":"F11","v":0.99999999999999845},null,{"$f":"G11","v":9.999999999999984},null,{"$f":"H11","v":93.999999999999986},null,{"$f":"I11","v":226.0000000000002},null,{"$f":"J11","v":46.000000000000021}]
["Alvaston Infant and Nursery School",2443,75.432835820895519,71.000000000000071,28.999999999999879,73.000000000000014,24.999999999999993,9.9999999999999964,54.999999999999972,1.9999999999999991,340.43283582089543,74192.388059701523,null,62889.999999999971,null,137082.38805970148,137082.38805970148,75.432835820895519,null,71.000000000000071,null,28.999999999999879,null,73.000000000000014,null,24.999999999999993,null,9.9999999999999964,null,54.999999999999972,null,1.9999999999999991]
["Alvaston Junior School",2442,127.47800586510265,66.000000000000014,41.359649122807184,88.771929824561454,38.333333333333293,31.271929824561415,62.543859649122687,2.0175438596491233,457.77625147913784,101087.68328445748,null,86335.74561403507,null,187423.42889849254,187423.42889849254,127.47800586510265,null,66.000000000000014,null,41.359649122807184,null,88.771929824561454,null,38.333333333333293,null,31.271929824561415,null,62.543859649122687,null,2.0175438596491233]
["Arboretum Primary School",2629,175.67178502879079,114.00000000000023,8.9999999999999769,0,59.000000000000021,58.000000000000199,365.00000000000023,18.000000000000004,798.67178502879142,149676.19961612293,null,217080.00000000017,null,366756.19961612311,366756.19961612311,175.67178502879079,null,114.00000000000023,null,8.9999999999999769,null,0,null,59.000000000000021,null,58.000000000000199,null,365.00000000000023,null,18.000000000000004]
["Ash Croft Primary School",2509,66.299516908212567,61,1.9999999999999951,23.999999999999982,8.9999999999999964,42.999999999999972,19.999999999999954,8,233.29951690821244,64577.729468599035,null,40709.999999999964,null,105287.72946859899,105287.72946859899,66.299516908212567,null,61,null,1.9999999999999951,null,23.999999999999982,null,8.9999999999999964,null,42.999999999999972,null,19.999999999999954,null,8]
["Ashgate Primary School",2005,130.2553846153846,104.00000000000003,59.191558441558584,69.224025974025963,46.149350649350545,69.224025974025963,40.12987012987017,13.04220779220779,531.21642357642361,119743.01538461538,null,100359.78896103898,null,220102.80434565438,220102.80434565438,130.2553846153846,null,104.00000000000003,null,59.191558441558584,null,69.224025974025963,null,46.149350649350545,null,69.224025974025963,null,40.12987012987017,null,13.04220779220779]
["Asterdale Primary School",2464,62.616915422885569,47.999999999999929,105.03482587064674,41.407960199005061,3.0298507462686652,2.0199004975124386,3.0298507462686652,0,265.13930348258708,56665.472636815888,null,35681.542288557241,null,92347.014925373136,92347.014925373136,62.616915422885569,null,47.999999999999929,null,105.03482587064674,null,41.407960199005061,null,3.0298507462686652,null,2.0199004975124386,null,3.0298507462686652,null,0]
["Beaufort Community Primary School",2004,157.78125,131.99999999999986,23.999999999999996,45.000000000000142,10.000000000000009,1.9999999999999989,71.999999999999872,109,551.78124999999989,147757.49999999994,null,117569.99999999999,null,265327.49999999994,265327.49999999994,157.78125,null,131.99999999999986,null,23.999999999999996,null,45.000000000000142,null,10.000000000000009,null,1.9999999999999989,null,71.999999999999872,null,109]
["Becket Primary School",2405,104.46376811594205,77.000000000000028,7.0000000000000044,7.0000000000000044,70.999999999999901,82.999999999999957,6.0000000000000098,26.000000000000025,381.46376811594189,93149.710144927551,null,81669.999999999971,null,174819.71014492752,174819.71014492752,104.46376811594205,null,77.000000000000028,null,7.0000000000000044,null,7.0000000000000044,null,70.999999999999901,null,82.999999999999957,null,6.0000000000000098,null,26.000000000000025]
["Bishop Lonsdale Church of England Aided Primary School",2011,65.070422535211264,55.000000000000014,4.9999999999999982,91.999999999999972,3.9999999999999902,70.999999999999986,6.0000000000000053,0.99999999999999956,299.07042253521126,61189.436619718319,null,57514.999999999985,null,118704.4366197183,118704.4366197183,65.070422535211264,null,55.000000000000014,null,4.9999999999999982,null,91.999999999999972,null,3.9999999999999902,null,70.999999999999986,null,6.0000000000000053,null,0.99999999999999956]
["Borrow Wood Primary School",5201,39.683195592286502,27.999999999999996,67,43.000000000000043,3.0000000000000018,1.9999999999999989,0,4.0000000000000044,186.68319559228655,34822.589531680438,null,29155.000000000015,null,63977.589531680453,63977.589531680453,39.683195592286502,null,27.999999999999996,null,67,null,43.000000000000043,null,3.0000000000000018,null,1.9999999999999989,null,0,null,4.0000000000000044]
["Wyndham Primary Academy",2007,176.51576576576576,135.0000000000002,41.999999999999986,18.999999999999993,36.999999999999986,39.999999999999986,234.00000000000011,13.999999999999995,697.5157657657661,159598.82882882893,null,153835.00000000003,null,313433.82882882899,313433.82882882899,176.51576576576576,null,135.0000000000002,null,41.999999999999986,null,18.999999999999993,null,36.999999999999986,null,39.999999999999986,null,234.00000000000011,null,13.999999999999995]
["Brackensdale ER (Enhanced Resource) Primary School",2432,185.55844155844156,134,137.30109890109884,147.32307692307688,65.142857142857196,63.138461538461328,6.0131868131868194,6.0131868131868194,744.49030969030957,164212.72727272729,null,121887.29670329661,null,286100.02397602389,286100.02397602389,185.55844155844156,null,134,null,137.30109890109884,null,147.32307692307688,null,65.142857142857196,null,63.138461538461328,null,6.0131868131868194,null,6.0131868131868194]
["Breadsall Hill Top Junior School",2018,123.12064343163539,116.99999999999986,9.0253521126760425,100.28169014084492,52.146478873239573,2.0056338028169018,31.087323943661961,34.09577464788731,468.76289695276193,121597.56032171575,null,81313.408450704213,null,202910.96877241996,202910.96877241996,123.12064343163539,null,116.99999999999986,null,9.0253521126760425,null,100.28169014084492,null,52.146478873239573,null,2.0056338028169018,null,31.087323943661961,null,34.09577464788731]
["Brookfield Primary School",2512,24.763033175355449,18.999999999999996,4.0192307692307629,1.0048076923076927,0,1.0048076923076927,0,1.0048076923076927,50.796687021509285,22417.29857819905,null,2105.0721153846148,null,24522.370693583664,24522.370693583664,24.763033175355449,null,18.999999999999996,null,4.0192307692307629,null,1.0048076923076927,null,0,null,1.0048076923076927,null,0,null,1.0048076923076927]
["Carlyle Infant School",2456,33.999999999999922,33.999999999999922,7.0406976744186132,7.0406976744186132,0,5.0290697674418663,10.058139534883717,0,97.168604651162653,34339.99999999992,null,9650.7848837209349,null,43990.784883720858,43990.784883720858,33.999999999999922,null,33.999999999999922,null,7.0406976744186132,null,7.0406976744186132,null,0,null,5.0290697674418663,null,10.058139534883717,null,0]
["Cavendish Close Infant School",2449,71.09375,66.000000000000043,8.9999999999999964,50.999999999999964,27.000000000000043,0,4.0000000000000036,10.999999999999998,239.09375000000006,69512.500000000015,null,33105.000000000007,null,102617.50000000003,102617.50000000003,71.09375,null,66.000000000000043,null,8.9999999999999964,null,50.999999999999964,null,27.000000000000043,null,0,null,4.0000000000000036,null,10.999999999999998]
["Cavendish Close Junior School",2019,98.71826625386997,72.000000000000142,19.000000000000011,60.999999999999936,27.000000000000007,1.0000000000000009,6.9999999999999876,13,298.71826625387007,87682.229102167243,null,40614.999999999978,null,128297.22910216721,128297.22910216721,98.71826625386997,null,72.000000000000142,null,19.000000000000011,null,60.999999999999936,null,27.000000000000007,null,1.0000000000000009,null,6.9999999999999876,null,13]
["Chaddesden Park Junior School",2467,96.948424068767906,86.999999999999858,65.000000000000114,15.000000000000009,101.00000000000006,3.0000000000000018,11.000000000000004,9.9999999999999947,388.94842406876796,93441.117478509957,null,67275.000000000044,null,160716.11747851002,160716.11747851002,96.948424068767906,null,86.999999999999858,null,65.000000000000114,null,15.000000000000009,null,101.00000000000006,null,3.0000000000000018,null,11.000000000000004,null,9.9999999999999947]
["Chellaston Infant School",2455,73.011235955056179,61.000000000000156,2,67.999999999999972,5.0000000000000089,6.0000000000000195,5.0000000000000089,0.99999999999999833,221.01123595505635,68336.292134831529,null,24500.000000000007,null,92836.292134831543,92836.292134831543,73.011235955056179,null,61.000000000000156,null,2,null,67.999999999999972,null,5.0000000000000089,null,6.0000000000000195,null,5.0000000000000089,null,0.99999999999999833]
["Chellaston Junior School",5203,112.88671875,69.999999999999886,3.00592885375494,94.185770750987999,15.029644268774726,2.0039525691699582,9.0177865612648045,4.0079051383399218,310.13770689229227,94716.562499999942,null,36952.885375494036,null,131669.44787549396,131669.44787549396,112.88671875,null,69.999999999999886,null,3.00592885375494,null,94.185770750987999,null,15.029644268774726,null,2.0039525691699582,null,9.0177865612648045,null,4.0079051383399218]
["Cherry Tree Hill Primary School",2451,141.20141342756185,126.0000000000001,150.50847457627106,17.057627118644067,59.2,45.152542372881378,19.064406779661034,8.0271186440677926,566.21158291908716,135772.79151943466,null,89467.254237288114,null,225240.04575672277,225240.04575672277,141.20141342756185,null,126.0000000000001,null,150.50847457627106,null,17.057627118644067,null,59.2,null,45.152542372881378,null,19.064406779661034,null,8.0271186440677926]
["Dale Community Primary School",2409,207.16363636363636,138.00000000000023,19.000000000000007,0,9.0000000000000178,287.99999999999983,81,5.9999999999999938,748.16363636363644,178111.63636363647,null,162839.99999999994,null,340951.63636363641,340951.63636363641,207.16363636363636,null,138.00000000000023,null,19.000000000000007,null,0,null,9.0000000000000178,null,287.99999999999983,null,81,null,5.9999999999999938]
["Derby St Chad's CE (VC) Nursery and Infant School",3158,44.999999999999957,44.999999999999957,25.99999999999995,0,1.9999999999999969,40.000000000000043,30.000000000000011,6.0000000000000018,193.99999999999989,45449.999999999956,null,39060.000000000015,null,84509.999999999971,84509.999999999971,44.999999999999957,null,44.999999999999957,null,25.99999999999995,null,0,null,1.9999999999999969,null,40.000000000000043,null,30.000000000000011,null,6.0000000000000018]
["Derwent Primary School",2016,136.52916666666667,102.99999999999993,62.287037037037024,2.0092592592592595,3.0138888888888915,7.0324074074074057,83.38425925925921,55.254629629629704,452.51064814814799,122806.3333333333,null,86985.856481481504,null,209792.1898148148,209792.1898148148,136.52916666666667,null,102.99999999999993,null,62.287037037037024,null,2.0092592592592595,null,3.0138888888888915,null,7.0324074074074057,null,83.38425925925921,null,55.254629629629704]
["Firs Estate Primary School",2013,178.22976501305482,154.99999999999991,27.999999999999996,30.999999999999986,53.000000000000114,144.99999999999983,65.999999999999858,26.000000000000011,682.22976501305459,169558.66840731067,null,136539.99999999991,null,306098.66840731062,306098.66840731062,178.22976501305482,null,154.99999999999991,null,27.999999999999996,null,30.999999999999986,null,53.000000000000114,null,144.99999999999983,null,65.999999999999858,null,26.000000000000011]
["Gayton Community Junior School",2457,62.487804878048784,46.000000000000142,22.999999999999996,63.999999999999972,0,11.999999999999986,18.000000000000014,3,228.48780487804891,55693.170731707381,null,35319.999999999993,null,91013.170731707374,91013.170731707374,62.487804878048784,null,46.000000000000142,null,22.999999999999996,null,63.999999999999972,null,0,null,11.999999999999986,null,18.000000000000014,null,3]
["Grampian Primary Academy",2010,102.46376811594203,78.999999999999986,1.9999999999999998,15.999999999999998,0.99999999999999989,143.00000000000003,9.0000000000000089,7.0000000000000089,359.463768115942,92929.710144927521,null,70825.000000000015,null,163754.71014492755,163754.71014492755,102.46376811594203,null,78.999999999999986,null,1.9999999999999998,null,15.999999999999998,null,0.99999999999999989,null,143.00000000000003,null,9.0000000000000089,null,7.0000000000000089]
["Griffe Field Primary School",2002,26.797169811320757,16.999999999999993,1.0045977011494238,2.0091954022988516,0,3.0137931034482754,2.0091954022988516,2.0091954022988516,53.843146822815001,22656.41509433962,null,4013.3678160919544,null,26669.782910431575,26669.782910431575,26.797169811320757,null,16.999999999999993,null,1.0045977011494238,null,2.0091954022988516,null,0,null,3.0137931034482754,null,2.0091954022988516,null,2.0091954022988516]
["Hackwood Primary School",2024,10.236742424242458,10.236742424242458,12.284090909090876,12.284090909090876,4.0946969696969742,4.0946969696969742,0,0,53.231060606060623,10339.109848484881,null,8844.5454545454431,null,19183.655303030326,19183.655303030326,10.236742424242458,null,10.236742424242458,null,12.284090909090876,null,12.284090909090876,null,4.0946969696969742,null,4.0946969696969742,null,0,null,0]
["Hardwick Primary School",3544,237.11524163568771,186.9999999999998,29.000000000000004,0,20.000000000000004,217.00000000000017,231.9999999999998,4.9999999999999973,927.11524163568743,216934.53531598503,null,205395,null,422329.53531598503,422329.53531598503,237.11524163568771,null,186.9999999999998,null,29.000000000000004,null,0,null,20.000000000000004,null,217.00000000000017,null,231.9999999999998,null,4.9999999999999973]
["Homefields Primary School",2006,11.068750000000001,3.9999999999999987,0,2.9999999999999991,3.9999999999999987,0.99999999999999967,0,0,23.068749999999998,7998.5,null,2654.9999999999991,null,10653.5,10653.5,{"$f":"C42","v":11.068750000000001},null,{"$f":"D42","v":3.9999999999999987},null,0,null,2.9999999999999991,null,3.9999999999999987,null,0.99999999999999967,null,0,null,0]
["Lakeside Community Primary School",2022,224.19732441471569,169.99999999999983,15.024429967426713,9.014657980456052,382.62214983713386,43.070032573289915,119.1938110749187,6.0097719869706845,969.13217783491154,202050.50167224073,null,221790.63517915329,null,423841.13685139403,423841.13685139403,224.19732441471569,null,169.99999999999983,null,15.024429967426713,null,9.014657980456052,null,382.62214983713386,null,43.070032573289915,null,119.1938110749187,null,6.0097719869706845]
["Lawn Primary School",2522,36.166281755196302,27.999999999999986,39,20.999999999999993,16.999999999999982,13.000000000000014,3.9999999999999978,3.9999999999999978,162.16628175519628,32853.117782909918,null,29220,null,62073.117782909918,62073.117782909918,36.166281755196302,null,27.999999999999986,null,39,null,20.999999999999993,null,16.999999999999982,null,13.000000000000014,null,3.9999999999999978,null,3.9999999999999978]
["Markeaton Primary School",2436,92.745049504950501,67.000000000000028,45.000000000000149,26.000000000000014,42,30.999999999999982,6.0000000000000062,21,330.74504950495071,82087.227722772295,null,59465.000000000029,null,141552.22772277234,141552.22772277234,92.745049504950501,null,67.000000000000028,null,45.000000000000149,null,26.000000000000014,null,42,null,30.999999999999982,null,6.0000000000000062,null,21]
["Meadow Farm Community Primary School",2452,42.999999999999993,42.999999999999993,13.000000000000004,6.0000000000000044,4.9999999999999938,60.000000000000043,3.9999999999999973,2.0000000000000067,176.00000000000003,43429.999999999993,null,33345.000000000022,null,76775.000000000015,76775.000000000015,42.999999999999993,null,42.999999999999993,null,13.000000000000004,null,6.0000000000000044,null,4.9999999999999938,null,60.000000000000043,null,3.9999999999999973,null,2.0000000000000067]
["Mickleover Primary School",2627,44.892857142857139,27.000000000000021,47.112440191387641,11.02631578947368,2.004784688995215,2.004784688995215,0,0,134.0411825017089,37290.000000000007,null,14213.923444976092,null,51503.923444976099,51503.923444976099,44.892857142857139,null,27.000000000000021,null,47.112440191387641,null,11.02631578947368,null,2.004784688995215,null,2.004784688995215,null,0,null,0]
["Landau Forte Academy Moorhead",2009,102.50936329588015,81.000000000000128,7.0593220338982956,1.0084745762711864,17.144067796610159,21.17796610169491,141.18644067796615,18.152542372881364,389.23817685520237,93855.243445692933,null,89048.305084745778,null,182903.54853043871,182903.54853043871,102.50936329588015,null,81.000000000000128,null,7.0593220338982956,null,1.0084745762711864,null,17.144067796610159,null,21.17796610169491,null,141.18644067796615,null,18.152542372881364]
["Oakwood Infant and Nursery School",2473,88.000000000000028,88.000000000000028,74.000000000000099,21.000000000000004,30.000000000000082,6.9999999999999929,78.999999999999972,2,389.00000000000023,88880.000000000029,null,70440.000000000029,null,159320.00000000006,159320.00000000006,88.000000000000028,null,88.000000000000028,null,74.000000000000099,null,21.000000000000004,null,30.000000000000082,null,6.9999999999999929,null,78.999999999999972,null,2]
["Oakwood Junior School",2471,142.44897959183675,116,108.62247838616733,18.103746397694508,57.328530259365955,9.0518731988472538,101.5821325648414,4.0230547550432156,557.16079515379647,131971.42857142858,null,99102.925072046084,null,231074.35364347466,231074.35364347466,142.44897959183675,null,116,null,108.62247838616733,null,18.103746397694508,null,57.328530259365955,null,9.0518731988472538,null,101.5821325648414,null,4.0230547550432156]
["Ashwood Spencer Academy (formerly Osmaston)",2021,304,298.00000000000011,6.0102040816326765,2.0034013605442196,15.025510204081659,31.052721088435405,303.5153061224492,224.38095238095241,1183.9880952380959,304340.00000000006,null,286631.64115646272,null,590971.64115646272,590971.64115646272,304,null,298.00000000000011,null,6.0102040816326765,null,2.0034013605442196,null,15.025510204081659,null,31.052721088435405,null,303.5153061224492,null,224.38095238095241]
["Parkview Primary School",2003,15.142857142857142,12.000000000000009,2.9999999999999969,7,0,0.99999999999999956,1.9999999999999991,0,40.142857142857153,13880.000000000004,null,3654.9999999999986,null,17535.000000000004,17535.000000000004,15.142857142857142,null,12.000000000000009,null,2.9999999999999969,null,7,null,0,null,0.99999999999999956,null,1.9999999999999991,null,0]
["Pear Tree Community Junior School",2017,190.06779661016949,136.99999999999989,0,4.0000000000000089,56.00000000000005,108.00000000000003,165.00000000000009,15.000000000000014,675.06779661016958,168087.96610169485,null,146515.00000000006,null,314602.96610169491,314602.96610169491,190.06779661016949,null,136.99999999999989,null,0,null,4.0000000000000089,null,56.00000000000005,null,108.00000000000003,null,165.00000000000009,null,15.000000000000014]
["Pear Tree Infant School",2424,98.000000000000114,98.000000000000114,0,1.00390625,43.16796875,91.35546875,107.41796875,12.046875,450.99218750000023,98980.000000000116,null,107392.87109375,null,206372.87109375012,206372.87109375012,98.000000000000114,null,98.000000000000114,null,0,null,1.00390625,null,43.16796875,null,91.35546875,null,107.41796875,null,12.046875]
["Portway Infant School",2439,20.999999999999989,20.999999999999989,15.999999999999996,12.000000000000005,9.0000000000000089,3.9999999999999933,1.0000000000000009,1.0000000000000009,84.999999999999986,21209.999999999989,null,12390,null,33599.999999999985,33599.999999999985,20.999999999999989,null,20.999999999999989,null,15.999999999999996,null,12.000000000000005,null,9.0000000000000089,null,3.9999999999999933,null,1.0000000000000009,null,1.0000000000000009]
["Portway Junior School",2440,50.418994413407816,30.999999999999993,11.030555555555571,11.030555555555571,9.0250000000000004,6.016666666666679,4.0111111111111066,2.0055555555555573,124.53843885785228,42184.636871508374,null,13843.347222222234,null,56027.984093730607,56027.984093730607,50.418994413407816,null,30.999999999999993,null,11.030555555555571,null,11.030555555555571,null,9.0250000000000004,null,6.016666666666679,null,4.0111111111111066,null,2.0055555555555573]
["Ravensdale Infant and Nursery School",2462,42.000000000000064,42.000000000000064,82.330645161290434,27.108870967741815,7.0282258064516121,18.072580645161285,8.032258064516121,1.0040322580645162,227.57661290322591,42420.000000000065,null,38118.084677419349,null,80538.084677419421,80538.084677419421,42.000000000000064,null,42.000000000000064,null,82.330645161290434,null,27.108870967741815,null,7.0282258064516121,null,18.072580645161285,null,8.032258064516121,null,1.0040322580645162]
["Ravensdale Junior School",2463,71.379310344827587,61.000000000000149,101.29360465116289,22.063953488372086,10.029069767441872,21.061046511627914,17.049418604651166,6.017441860465123,309.8938452285488,67422.413793103507,null,50105.232558139571,null,117527.64635124308,117527.64635124308,71.379310344827587,null,61.000000000000149,null,101.29360465116289,null,22.063953488372086,null,10.029069767441872,null,21.061046511627914,null,17.049418604651166,null,6.017441860465123]
["Redwood Primary School",2505,155.25919732441471,154.00000000000014,13.04355108877721,73.244556113902973,15.050251256281397,196.65661641541058,31.103852596314887,94.314907872696992,732.67293266779893,156245.15050167229,null,176459.17922948094,null,332704.32973115321,332704.32973115321,155.25919732441471,null,154.00000000000014,null,13.04355108877721,null,73.244556113902973,null,15.050251256281397,null,196.65661641541058,null,31.103852596314887,null,94.314907872696992]
["Reigate Park Primary School",2020,142.40226628895184,116.99999999999994,140.39660056657226,92.260623229461615,50.141643059490086,26.073654390934848,9.0254957507082167,3.0084985835694056,580.30878186968812,132395.26912181301,null,87642.577903682686,null,220037.84702549569,220037.84702549569,142.40226628895184,null,116.99999999999994,null,140.39660056657226,null,92.260623229461615,null,50.141643059490086,null,26.073654390934848,null,9.0254957507082167,null,3.0084985835694056]
["Ridgeway Infant School",2458,55.617977528089888,52.000000000000114,23.000000000000004,41.000000000000036,3.999999999999996,12.999999999999988,15.000000000000012,2.0000000000000009,205.61797752809002,54546.067415730387,null,29570.000000000015,null,84116.067415730402,84116.067415730402,55.617977528089888,null,52.000000000000114,null,23.000000000000004,null,41.000000000000036,null,3.999999999999996,null,12.999999999999988,null,15.000000000000012,null,2.0000000000000009]
["Roe Farm Primary School",2001,137.02702702702703,76.000000000000057,53.000000000000036,60.999999999999837,24.999999999999996,0.99999999999999845,76.999999999999829,125.99999999999996,556.02702702702675,110935.13513513516,null,145254.99999999985,null,256190.13513513503,256190.13513513503,137.02702702702703,null,76.000000000000057,null,53.000000000000036,null,60.999999999999837,null,24.999999999999996,null,0.99999999999999845,null,76.999999999999829,null,125.99999999999996]
["Rosehill Infant and Nursery School",2429,28.993288590604024,20.000000000000018,10.069930069930065,0,44.307692307692349,7.0489510489510563,76.531468531468462,4.0279720279720319,190.97930257661798,25236.24161073826,null,57292.867132867126,null,82529.108743605379,82529.108743605379,28.993288590604024,null,20.000000000000018,null,10.069930069930065,null,0,null,44.307692307692349,null,7.0489510489510563,null,76.531468531468462,null,4.0279720279720319]
["Shelton Infant School",2444,52.95145631067961,39.999999999999993,6,3.9999999999999996,47.000000000000064,23.000000000000028,31.999999999999915,7.9999999999999991,212.95145631067962,47652.815533980582,null,47920,null,95572.815533980582,95572.815533980582,52.95145631067961,null,39.999999999999993,null,6,null,3.9999999999999996,null,47.000000000000064,null,23.000000000000028,null,31.999999999999915,null,7.9999999999999991]
["Shelton Junior School",5209,111.38783269961978,75.999999999999929,7.999999999999992,6.9999999999999938,68.999999999999929,34.999999999999964,42.999999999999957,4.9999999999999947,354.38783269961954,96577.186311787053,null,65184.999999999942,null,161762.18631178699,161762.18631178699,111.38783269961978,null,75.999999999999929,null,7.999999999999992,null,6.9999999999999938,null,68.999999999999929,null,34.999999999999964,null,42.999999999999957,null,4.9999999999999947]
["Silverhill Primary School",2469,37.177033492822972,12.000000000000011,34.000000000000021,9.9999999999999964,4.9999999999999982,2.9999999999999987,0.99999999999999956,0,102.177033492823,26219.138755980868,null,13165.000000000004,null,39384.138755980872,39384.138755980872,37.177033492822972,null,12.000000000000011,null,34.000000000000021,null,9.9999999999999964,null,4.9999999999999982,null,2.9999999999999987,null,0.99999999999999956,null,0]
["Cottons Farm Primary School",2023,57.310924369747902,52.000000000000028,1.0091743119266061,1.0091743119266061,3.0275229357798152,38.348623853210995,12.110091743119261,42.385321100917409,207.2008326266286,55494.11764705884,null,47829.816513761441,null,103323.93416082028,103323.93416082028,57.310924369747902,null,52.000000000000028,null,1.0091743119266061,null,1.0091743119266061,null,3.0275229357798152,null,38.348623853210995,null,12.110091743119261,null,42.385321100917409]
["Springfield Primary School",2466,72.306666666666658,50.999999999999929,103,28,14,12.000000000000009,12.000000000000009,2.9999999999999991,295.30666666666662,63441.733333333294,null,45760,null,109201.73333333329,109201.73333333329,72.306666666666658,null,50.999999999999929,null,103,null,28,null,14,null,12.000000000000009,null,12.000000000000009,null,2.9999999999999991]
["St Alban's Catholic Primary School",3543,44.565916398713824,34.999999999999964,33.000000000000078,47.999999999999879,20.000000000000004,6.9999999999999929,14.999999999999995,36.999999999999858,239.56591639871363,40706.913183279728,null,57989.999999999898,null,98696.913183279627,98696.913183279627,44.565916398713824,null,34.999999999999964,null,33.000000000000078,null,47.999999999999879,null,20.000000000000004,null,6.9999999999999929,null,14.999999999999995,null,36.999999999999858]
["St George's Catholic Voluntary Academy",3531,56.327485380116954,51.999999999999851,18.211764705882342,45.529411764706026,15.176470588235283,32.376470588235286,46.541176470588297,22.258823529411771,288.42160302717576,54943.391812865433,null,67611.176470588282,null,122554.56828345371,122554.56828345371,56.327485380116954,null,51.999999999999851,null,18.211764705882342,null,45.529411764706026,null,15.176470588235283,null,32.376470588235286,null,46.541176470588297,null,22.258823529411771]
["St James' Church of England Aided Infant School",3526,16.7816091954023,15.000000000000036,3,0,16.999999999999989,2,37.999999999999964,13.000000000000005,104.7816091954023,16147.701149425304,null,32144.999999999985,null,48292.701149425287,48292.701149425287,16.7816091954023,null,15.000000000000036,null,3,null,0,null,16.999999999999989,null,2,null,37.999999999999964,null,13.000000000000005]
["St James' Church of England Aided Junior School",3535,106.44816053511705,76.999999999999915,9.0620689655172448,0,74.510344827586081,18.12413793103449,163.11724137931023,17.11724137931034,465.37919501787536,94260.969899665506,null,118411.03448275852,null,212672.00438242403,212672.00438242403,106.44816053511705,null,76.999999999999915,null,9.0620689655172448,null,0,null,74.510344827586081,null,18.12413793103449,null,163.11724137931023,null,17.11724137931034]
["St John Fisher Catholic Voluntary Academy",2008,63.275109170305669,36.00000000000005,15.999999999999988,47.999999999999993,40.000000000000028,34.000000000000057,44.999999999999886,5.9999999999999929,288.27510917030565,51634.061135371194,null,67304.999999999971,null,118939.06113537116,118939.06113537116,63.275109170305669,null,36.00000000000005,null,15.999999999999988,null,47.999999999999993,null,40.000000000000028,null,34.000000000000057,null,44.999999999999886,null,5.9999999999999929]
["St Joseph's Catholic Primary School, Derby",3542,69.672872340425528,52.999999999999943,34.351421188630475,50.516795865633178,51.527131782945695,62.640826873384924,76.785529715762095,42.434108527131883,440.92868629391376,62866.808510638264,null,123397.37726098187,null,186264.18577162013,186264.18577162013,{"$f":"C74","v":69.672872340425528},null,{"$f":"D74","v":52.999999999999943},null,34.351421188630475,null,50.516795865633178,null,51.527131782945695,null,62.640826873384924,null,76.785529715762095,null,42.434108527131883]
["St Mary's Catholic Primary School and Nursery",3528,77.809090909090912,56.999999999999851,55.174050632911261,35.110759493670862,40.126582278481123,43.136075949367211,18.056962025316459,23.072784810126592,349.48630609896429,69223.090909090854,null,74580.268987341842,null,143803.3598964327,143803.3598964327,77.809090909090912,null,56.999999999999851,null,{"$f":"E75","v":55.174050632911261},null,{"$f":"F75","v":35.110759493670862},null,{"$f":"G75","v":40.126582278481123},null,{"$f":"H75","v":43.136075949367211},null,{"$f":"I75","v":18.056962025316459},null,{"$f":"J75","v":23.072784810126592}]
["St Peter's Church of England Aided Junior School",3534,37.000000000000057,37.000000000000057,18.072874493927124,4.0161943319838134,5.0202429149797609,17.068825910931178,9.0364372469635743,0,127.21457489878556,37370.000000000058,null,17525.66801619434,null,54895.668016194395,54895.668016194395,37.000000000000057,null,37.000000000000057,null,18.072874493927124,null,4.0161943319838134,null,5.0202429149797609,null,17.068825910931178,null,9.0364372469635743,null,0]
["St Werburgh's Church of England VA Primary School",3532,27.910543130990416,26.999999999999986,53.000000000000036,19,6.9999999999999893,0,5.9999999999999902,0,139.91054313099045,27779.904153354626,null,21115,null,48894.904153354626,48894.904153354626,27.910543130990416,null,26.999999999999986,null,53.000000000000036,null,19,null,6.9999999999999893,null,0,null,5.9999999999999902,null,0]
["Village Primary School",3546,252.54807692307691,212.99999999999983,19.000000000000007,0,136.99999999999991,140.99999999999986,225.00000000000026,15.000000000000014,1002.5480769230768,237276.92307692301,null,219345.00000000003,null,456621.92307692301,456621.92307692301,252.54807692307691,null,212.99999999999983,null,19.000000000000007,null,0,null,136.99999999999991,null,140.99999999999986,null,225.00000000000026,null,15.000000000000014]
["Walter Evans Church of England Aided Primary School",3530,9.5053475935828882,5.0000000000000133,21.106870229007637,6.0305343511450449,4.0203562340967096,9.0458015267175469,1.0050890585241714,1.0050890585241714,56.719088051598177,7572.9946524064235,null,12151.526717557257,null,19724.521369963681,19724.521369963681,9.5053475935828882,null,5.0000000000000133,null,21.106870229007637,null,6.0305343511450449,null,4.0203562340967096,null,9.0458015267175469,null,1.0050890585241714,null,1.0050890585241714]
["Wren Park Primary School",2459,34.910256410256409,23.000000000000007,12.15625,7.0911458333333464,1.0130208333333346,1.0130208333333346,2.0260416666666652,0,81.20973557692308,29899.743589743593,null,5997.0833333333376,null,35896.826923076929,35896.826923076929,34.910256410256409,null,23.000000000000007,null,12.15625,null,7.0911458333333464,null,1.0130208333333346,null,1.0130208333333346,null,2.0260416666666652,null,0]
["Zaytouna",4000,64.98443579766537,42.000000000000021,20.06849315068493,3.0102739726027319,47.160958904109577,77.263698630136901,83.284246575342536,20.06849315068493,357.84060018122705,55291.284046692614,null,102213.852739726,null,157505.13678641862,157505.13678641862,64.98443579766537,null,42.000000000000021,null,20.06849315068493,null,3.0102739726027319,null,47.160958904109577,null,77.263698630136901,null,83.284246575342536,null,20.06849315068493]
[]
["Total Primary","Total Primary",6683.0881438936722,5297.5252039627048,2284.3461944789519,1984.456560426074,2210.6745489824248,2813.9779887730215,3849.1230354730933,1250.4789127529305,26373.67058874288,6126415.7023636745,0,5369146.7503511356,0,11495562.452714806,null,{"$f":"SUM(R10:R82)","v":6683.0881438936722},null,{"$f":"SUM(T10:T82)","v":5297.5252039627048},null,{"$f":"SUM(V10:V82)","v":2284.3461944789519},null,{"$f":"SUM(X10:X82)","v":1984.456560426074},null,{"$f":"SUM(Z10:Z82)","v":2210.6745489824248},null,{"$f":"SUM(AB10:AB82)","v":2813.9779887730215},null,{"$f":"SUM(AD10:AD82)","v":3849.1230354730933},null,{"$f":"SUM(AF10:AF82)","v":1250.4789127529305}]
[]
["Chellaston Academy",5402,194.49436045116389,96.243571762505766,1.0138011695906428,126.72514619883034,4.0552046783625739,3.0414035087719338,14.193216374269003,2.0276023391812794,441.79430648267544,null,201822.51106082616,null,66135.31929824558,267957.83035907173,267957.83035907173,null,{"$f":"C85","v":194.49436045116389},null,{"$f":"D85","v":96.243571762505766},null,{"$f":"E85","v":1.0138011695906428},null,{"$f":"F85","v":126.72514619883034},null,{"$f":"G85","v":4.0552046783625739},null,{"$f":"H85","v":3.0414035087719338},null,{"$f":"I85","v":14.193216374269003},null,{"$f":"J85","v":2.0276023391812794}]
["Da Vinci Academy",4007,332.87017543859645,223.99999999999977,57.000000000000007,134.99999999999969,60,9.0000000000000018,130,139.00000000000009,1086.8701754385959,null,372089.19298245601,null,307104.99999999994,679194.19298245595,679194.19298245595,null,332.87017543859645,null,223.99999999999977,null,{"$f":"E86","v":57.000000000000007},null,{"$f":"F86","v":134.99999999999969},null,{"$f":"G86","v":60},null,{"$f":"H86","v":9.0000000000000018},null,{"$f":"I86","v":130},null,{"$f":"J86","v":139.00000000000009}]
["Derby Cathedral School",4004,162.72509578544063,95.945065176908699,45.379422718808186,54.45530726256986,68.717411545623762,51.862197392923655,97.241620111732033,25.931098696461827,602.25721869046868,null,175796.23239474304,null,185070.25139664815,360866.48379139119,360866.48379139119,null,162.72509578544063,null,95.945065176908699,null,45.379422718808186,null,54.45530726256986,null,68.717411545623762,null,51.862197392923655,null,97.241620111732033,null,25.931098696461827]
["Derby Moor Community Sports College",4178,465.05791505791507,241.00575780089139,56.180037313432855,98.059701492537286,43.922574626865718,371.8097014925371,331.97294776119429,13.278917910447758,1621.2875534558216,null,487474.79178260191,null,514353.77798507467,1001828.5697676765,1001828.5697676765,null,465.05791505791507,null,241.00575780089139,null,56.180037313432855,null,98.059701492537286,null,43.922574626865718,null,371.8097014925371,null,331.97294776119429,null,13.278917910447758]
["Lees Brook Community School",4006,293.16949152542372,166.00000000000031,104.00000000000006,127.0000000000004,110.00000000000037,8.0000000000000036,45.999999999999972,78.999999999999972,933.16949152542486,null,313633.13559322048,null,241235.00000000032,554868.13559322082,554868.13559322082,null,293.16949152542372,null,166.00000000000031,null,104.00000000000006,null,127.0000000000004,null,110.00000000000037,null,8.0000000000000036,null,45.999999999999972,null,78.999999999999972]
["Littleover Community School",4182,210,116.99999999999999,58.999999999999943,14.999999999999929,7.9999999999999973,28.999999999999943,12.000000000000002,3.0000000000000004,452.99999999999983,null,223800,null,54894.999999999913,278694.99999999988,278694.99999999988,null,210,null,116.99999999999999,null,58.999999999999943,null,14.999999999999929,null,7.9999999999999973,null,28.999999999999943,null,12.000000000000002,null,3.0000000000000004]
["Merrill College",4001,543.12649800266308,326.00000000000006,25.059101654846376,20.047281323877087,81.191489361702111,111.26241134751751,421.99527186761264,125.29550827423148,1653.9775618324502,null,589348.09587217041,null,492601.79669030721,1081949.8925624776,1081949.8925624776,null,543.12649800266308,null,326.00000000000006,null,25.059101654846376,null,20.047281323877087,null,81.191489361702111,null,111.26241134751751,null,421.99527186761264,null,125.29550827423148]
["Murray Park School",5406,341.58642987249539,217.8657031778227,251.41692073170719,146.91852981029822,112.77549119241168,115.87940379403781,60.00897696476963,31.03912601626018,1277.4905815598026,null,376432.50677610392,null,326050.49923780462,702483.00601390854,702483.00601390854,null,341.58642987249539,null,217.8657031778227,null,251.41692073170719,null,146.91852981029822,null,112.77549119241168,null,115.87940379403781,null,60.00897696476963,null,31.03912601626018]
["Noel-Baker Academy",4005,405.79024839006439,219.99999999999972,138.99999999999994,73.000000000000014,189.99999999999997,58.00000000000005,282.00000000000051,40.999999999999972,1408.7902483900646,null,429719.05243790237,null,417245.00000000035,846964.05243790266,846964.05243790266,null,405.79024839006439,null,219.99999999999972,null,138.99999999999994,null,73.000000000000014,null,189.99999999999997,null,58.00000000000005,null,282.00000000000051,null,40.999999999999972]
["Saint Benedict Catholic Voluntary Academy",4607,414.24489795918367,213.99999999999949,114.00000000000004,106.99999999999997,173.99999999999952,148.99999999999986,248.00000000000028,87,1507.2448979591827,null,433909.59183673444,null,485124.99999999983,919034.59183673421,919034.59183673421,null,414.24489795918367,null,213.99999999999949,null,114.00000000000004,null,106.99999999999997,null,173.99999999999952,null,148.99999999999986,null,248.00000000000028,null,87]
["City of Derby Academy",4008,412.29418221734358,234.99999999999986,17.109324758842455,69.443729903537005,94.60450160771677,264.6913183279745,175.11897106109365,71.456591639871348,1339.718619516379,null,441769.75850713497,null,406864.77491961437,848634.53342674929,848634.53342674929,null,412.29418221734358,null,234.99999999999986,null,17.109324758842455,null,69.443729903537005,null,94.60450160771677,null,264.6913183279745,null,175.11897106109365,null,71.456591639871348]
["West Park School",5412,305.7231895029019,157.86297250859118,319.79982817869404,82.496134020618527,64.16365979381446,66.200601374570425,21.387886597938152,9.1662371134020635,1026.8005090905308,null,320202.73707373108,null,223141.8578178694,543344.59489160054,543344.59489160054,null,305.7231895029019,null,157.86297250859118,null,319.79982817869404,null,82.496134020618527,null,64.16365979381446,null,66.200601374570425,null,21.387886597938152,null,9.1662371134020635]
["Allestree Woodlands School",5414,238.99004524886877,133.00000000000034,105.09391771019682,89.079606440071501,76.067978533094845,61.054561717352385,30.02683363148482,24.021466905187815,757.3344101862574,null,254626.88687782819,null,182658.23345259391,437285.12033042207,437285.12033042207,null,238.99004524886877,null,133.00000000000034,null,105.09391771019682,null,89.079606440071501,null,76.067978533094845,null,61.054561717352385,null,30.02683363148482,null,24.021466905187815]
["Derby Manufacturing UTC",4003,20.666666666666664,1.9999999999999978,5.0000000000000018,2.9999999999999969,9.0000000000000213,6,7.000000000000024,4.0000000000000027,56.666666666666707,null,17743.333333333332,null,18745.000000000029,36488.333333333358,36488.333333333358,null,20.666666666666664,null,1.9999999999999978,null,5.0000000000000018,null,2.9999999999999969,null,9.0000000000000213,null,6,null,7.000000000000024,null,4.0000000000000027]
["Landau Forte College (Fox Street)",6905,266.53900709219857,132.00000000000014,102.99999999999979,57.999999999999972,104.00000000000031,159.00000000000028,162.00000000000011,54.999999999999979,1039.5390070921992,null,276629.29078014189,null,349700.00000000029,626329.29078014218,626329.29078014218,null,266.53900709219857,null,132.00000000000014,null,102.99999999999979,null,57.999999999999972,null,104.00000000000031,null,159.00000000000028,null,162.00000000000011,null,54.999999999999979]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Total Secondary","Total Secondary",4607.2782032109262,2577.9230704267197,1402.0523542361182,1205.2254364523399,1200.498311339592,1463.8015989556854,2038.9457243700949,710.21654889504384,15205.94124788652,0,4914997.1173089277,0,4270926.5107981581,9185923.6281070877,null,null,{"$f":"SUM(S85:S100)","v":4607.2782032109262},null,{"$f":"SUM(U85:U100)","v":2577.9230704267197},null,{"$f":"SUM(W85:W100)","v":1402.0523542361182},null,{"$f":"SUM(Y85:Y100)","v":1205.2254364523399},null,{"$f":"SUM(AA85:AA100)","v":1200.498311339592},null,{"$f":"SUM(AC85:AC100)","v":1463.8015989556854},null,{"$f":"SUM(AE85:AE100)","v":2038.9457243700949},null,{"$f":"SUM(AG85:AG100)","v":710.21654889504384}]
[]
["The Bemrose School Primary",4177,105.13310580204778,70.999999999999886,22,60.999999999999872,34.999999999999901,100.99999999999993,30.000000000000011,10.000000000000014,435.1331058020474,90824.539249146706,null,92949.999999999913,null,183774.53924914662,1052030.807315927,{"$f":"C103","v":105.13310580204778},null,{"$f":"D103","v":70.999999999999886},null,{"$f":"E103","v":22},null,{"$f":"F103","v":60.999999999999872},null,{"$f":"G103","v":34.999999999999901},null,{"$f":"H103","v":100.99999999999993},null,{"$f":"I103","v":30.000000000000011},null,{"$f":"J103","v":10.000000000000014}]
["The Bemrose School Secondary",4177,443.41926729986432,232.00000000000014,60.079051383399218,39.051383399209513,98.129117259551919,216.28458498023704,259.34123847167302,34.044795783926212,1382.3494385778615,null,465786.70284938946,null,402469.56521739101,868256.26806678041,1052030.807315927,null,{"$f":"C104","v":443.41926729986432},null,{"$f":"D104","v":232.00000000000014},null,{"$f":"E104","v":60.079051383399218},null,{"$f":"F104","v":39.051383399209513},null,{"$f":"G104","v":98.129117259551919},null,{"$f":"H104","v":216.28458498023704},null,{"$f":"I104","v":259.34123847167302},null,{"$f":"J104","v":34.044795783926212}]
["Total All Through School","Total All Through",548.55237310191205,303,82.079051383399218,100.05138339920939,133.12911725955183,317.28458498023696,289.34123847167302,44.044795783926226,1817.4825443799089,90824.539249146706,465786.70284938946,92949.999999999913,402469.56521739101,1052030.807315927]
[]
["All Schools","All",11838.918720206511,8178.4482743894241,3768.4776000984693,3289.7333802776234,3544.3019775815687,4595.0641727089442,6177.4099983148617,2004.7402574319005,43397.094381009301,6217240.2416128209,5380783.8201583168,5462096.7503511356,4673396.0760155488,21733516.888137821,null,{"$f":"R83+R103","v":6788.22124969572},{"$f":"S101+S104","v":5050.6974705107905},{"$f":"T83+T103","v":5368.5252039627048},{"$f":"U101+U104","v":2809.9230704267197},{"$f":"V83+V103","v":2306.3461944789519},{"$f":"W101+W104","v":1462.1314056195174},{"$f":"X83+X103","v":2045.4565604260738},{"$f":"Y101+Y104","v":1244.2768198515494},{"$f":"Z83+Z103","v":2245.6745489824248},{"$f":"AA101+AA104","v":1298.627428599144},{"$f":"AB83+AB103","v":2914.9779887730215},{"$f":"AC101+AC104","v":1680.0861839359225},{"$f":"AD83+AD103","v":3879.1230354730933},{"$f":"AE101+AE104","v":2298.2869628417679},{"$f":"AF83+AF103","v":1260.4789127529305},{"$f":"AG101+AG104","v":744.26134467897009}]
[]
[null,"Unts",11838.918720206508,8178.4482743894241,3768.4776000984693,3289.7333802776225,3544.3019775815678,4595.0641727089433,6177.4099983148626,2004.7402574318999,null,null,null,null,null,21733516.888137825,null,null,{"$f":"R107+S107","v":11838.918720206511},null,{"$f":"T107+U107","v":8178.4482743894241},null,{"$f":"V107+W107","v":3768.4776000984693},null,{"$f":"X107+Y107","v":3289.7333802776229},null,{"$f":"Z107+AA107","v":3544.3019775815687},null,{"$f":"AB107+AC107","v":4595.0641727089442},null,{"$f":"AD107+AE107","v":6177.4099983148608},null,{"$f":"AF107+AG107","v":2004.7402574319005}]
[null,"Variance",{"$f":"C109-C107","v":0},0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"P109-P107","v":0},null,null,{"$f":"C109","v":11838.918720206508},null,{"$f":"D109","v":8178.4482743894241},null,{"$f":"E109","v":3768.4776000984693},null,{"$f":"F109","v":3289.7333802776225},null,{"$f":"G109","v":3544.3019775815678},null,{"$f":"H109","v":4595.0641727089433},null,{"$f":"I109","v":6177.4099983148626},null,{"$f":"J109","v":2004.7402574318999}]
[null,null,null,null,null,null,null,null,null,null,"APT",6217240.24161282,5380783.8201583177,5462096.7503511356,4673396.0760155506,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107-L111","v":0},{"$f":"M107-M111","v":0},{"$f":"N107-N111","v":0},0]
[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":14,"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",2012,2.8960396039603959,0]
["Alvaston Infant and Nursery School",2443,0,0]
["Alvaston Junior School",2442,0,0]
["Arboretum Primary School",2629,0,0]
["Ash Croft Primary School",2509,0,0]
["Ashgate Primary School",2005,0,0]
["Asterdale Primary School",2464,1.0099502487562189,0]
["Beaufort Community Primary School",2004,0,0]
["Becket Primary School",2405,0.98550724637681153,0]
["Bishop Lonsdale Church of England Aided Primary School",2011,0,0]
["Borrow Wood Primary School",5201,0,0]
["Wyndham Primary Academy",2007,1.9504504504504505,0]
["Brackensdale Infant School",2433,0,0]
["Brackensdale ER (Enhanced Resource) Primary School",2432,0,0]
["Breadsall Hill Top Junior School",2018,0.95442359249329756,0]
["Brookfield Primary School",2512,0.99052132701421813,0]
["Carlyle Infant School",2456,0,0]
["Cavendish Close Infant School",2449,0,0]
["Cavendish Close Junior School",2019,0,0]
["Chaddesden Park Junior School",2467,0.95988538681948421,0]
["Chellaston Infant School",2455,0,0]
["Chellaston Junior School",5203,0.990234375,0]
["Cherry Tree Hill Primary School",2451,0,0]
["Dale Community Primary School",2409,0,0]
["Derby St Chad's CE (VC) Nursery and Infant School",3158,0,0]
["Derwent Community School",2016,0.90416666666666667,0]
["Firs Estate Primary School",2013,3.8328981723237598,0]
["Gayton Community Junior School",2457,0,0]
["Grampian Primary Academy",2010,0,0]
["Griffe Field Primary School",2002,1.0306603773584906,0]
["Hackwood Primary School",2024,0,0]
["Hardwick Primary School",3544,1.9925650557620818,0,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",2022,1.028428093645485,0]
["Lawn Primary School",2522,0,0]
["Markeaton Primary School",2436,2.0841584158415842,0]
["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]
["Ashwood Spencer Academy (formerly Osmaston)",2021,1,0]
["Parkview Primary School",2003,0,0]
["Pear Tree Community Junior School",2017,3.0169491525423728,0]
["Pear Tree Infant School",2424,1.946969696969697,0]
["Portway Infant School",2439,0,0]
["Portway Junior School",2440,0,0]
["Ravensdale Infant and Nursery School",2462,0.96138996138996147,0]
["Ravensdale Junior School",2463,0.99137931034482762,0]
["Redwood Primary School",2505,4.0066889632107019,0]
["Reigate Park Primary School",2020,2.0056657223796033,0]
["Ridgeway Infant School",2458,0,0]
["Roe Farm Primary School",2001,3.8329238329238327,0]
["Rosehill Infant and Nursery School",2429,0.96644295302013417,0]
["Shelton Infant School",2444,0,0]
["Shelton Junior School",5209,0,0]
["Silverhill Primary School",2469,0,0]
["Cottons Farm Primary School",2023,0,0]
["Springfield Primary School",2466,2.1266666666666669,0]
["St Alban's Catholic Primary School",3543,3.0385852090032155,0]
["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",2008,1.0043668122270741,0]
["St Joseph's Catholic Primary School, Derby",3542,0,0]
["St Mary's Catholic Primary School and Nursery",3528,0,0]
["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",3546,3.9615384615384612,0]
["Walter Evans Church of England Aided Primary School",3530,1.0561497326203209,0]
["Wren Park Primary School",2459,0,0]
["Al-Madinah",4000,0,0]
[]
["Total Primary","Total Primary",53.520843582543911,0]
[]
["Chellaston Academy",5402,3.1202303815694745,0]
["da Vinci Community College",4007,0,0]
["Derby Cathedral School",4004,0,0]
["Derby Moor Community Sports College",4178,8.4555984555984551,0]
["Lees Brook Community Sports College",4006,0.99717514124293782,0]
["Littleover Community School",4182,8,0]
["Merrill College",4001,4.5166444740346208,0]
["Murray Park School",5406,4.4506375227686696,0]
["Noel Baker Community School and Language College",4005,6.3689052437902482,0]
["Saint Benedict Catholic Voluntary Academy",4607,4.0612244897959187,0]
["Sinfin Community School",4008,4.122941822173436,0]
["West Park School",5412,16.751955589200104,0]
["Allestree Woodlands School",5414,3.0380090497737555,0]
["Derby Manufacturing UTC",4003,0,0]
["Landau Forte College (Fox Street)",6905,5.16548463356974,0]
[]
["Total Secondary","Total Secondary",69.048806803517365,0]
[]
["The Bemrose School",4177,3.0932038834951459,0]
[]
["Total All Through School","Total All Through",3.0932038834951459,0]
[]
["All Schools","All",125.66285426955643,0]
[null,"Units",125.66285426955642]
[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":15,"n_rows":348,"n_cols":29,"rows_kept":348,"cut":false,"hidden":true,"merged":[]}
["Amount per primary pupil £","% Change",1065]
["Amount per secondary pupil £",1,null,1610]
["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",2014,44882.142857142848,0,44882.142857142848,null,42.142857142857132,0]
["Allenton Community Primary School",2012,174263.56466876966,0,174263.56466876966,null,163.62776025236587,0]
["Alvaston Infant and Nursery School",2443,53727.413793103427,0,53727.413793103427,null,50.448275862068947,0]
["Alvaston Junior School",2442,133403.53846153844,0,133403.53846153844,null,125.26153846153844,0]
["Arboretum Primary School",2629,281254.90099009901,0,281254.90099009901,null,264.08910891089107,0]
["Ash Croft Primary School",2509,69696.835443038013,0,69696.835443038013,null,65.443037974683577,0]
["Ashgate Primary School",2005,98194.71774193563,0,98194.71774193563,null,92.20161290322595,0]
["Asterdale Primary School",2464,63214.912280701654,0,63214.912280701654,null,59.356725146198734,0]
["Beaufort Community Primary School",2004,115263.68644067798,0,115263.68644067798,null,108.22881355932205,0]
["Becket Primary School",2405,71485.548387096744,0,71485.548387096744,null,67.122580645161264,0]
["Bishop Lonsdale Church of England Aided Primary School",2011,66417.272727272735,0,66417.272727272735,null,62.363636363636367,0]
["Borrow Wood Primary School",5201,81514.817880794712,0,81514.817880794712,null,76.539735099337761,0]
["Wyndham Primary Academy",2007,124735.94262295104,0,124735.94262295104,null,117.12295081967234,0]
["Brackensdale ER (Enhanced Resource) Primary School",2432,217657.30569948166,0,217657.30569948166,null,204.37305699481846,0]
["Breadsall Hill Top Junior School",2018,151656,0,151656,null,142.4,0]
["Brookfield Primary School",2512,61402.758620689601,0,61402.758620689601,null,57.655172413793053,0]
["Carlyle Infant School",2456,53598.54545454547,0,53598.54545454547,null,50.327272727272742,0]
["Cavendish Close Infant School",2449,106500.00000000013,0,106500.00000000013,null,100.00000000000013,0]
["Cavendish Close Junior School",2019,124565.01706484648,0,124565.01706484648,null,116.96245733788402,0]
["Chaddesden Park Junior School",2467,108151.306620209,0,108151.306620209,null,101.55052264808357,0]
["Chellaston Infant School",2455,88846.953781512639,0,88846.953781512639,null,83.424369747899192,0]
["Chellaston Junior School",5203,169636.78644763882,0,169636.78644763882,null,159.28336755646836,0]
["Cherry Tree Hill Primary School",2451,180314.792899408,0,180314.792899408,null,169.3096646942798,0]
["Dale Community Primary School",2409,270323.50230414758,0,270323.50230414758,null,253.82488479262685,0]
["Derby St Chad's CE (VC) Nursery and Infant School",3158,56977.5,0,56977.5,null,53.5,0]
["Derwent Community School",2016,95629.655172413841,0,95629.655172413841,null,89.7931034482759,0]
["Firs Estate Primary School",2013,243362.54716981124,0,243362.54716981124,null,228.50943396226407,0]
["Gayton Community Junior School",2457,153520.64245810057,0,153520.64245810057,null,144.15083798882682,0]
["Grampian Primary Academy",2010,57969.161676646625,0,57969.161676646625,null,54.431137724550823,0]
["Griffe Field Primary School",2002,109887.29166666661,0,109887.29166666661,null,103.1805555555555,0]
["Hackwood Primary School",2024,17766.435185185168,0,17766.435185185168,null,16.682098765432084,0]
["Hardwick Primary School",3544,301955.667506297,0,301955.667506297,null,283.5264483627202,0,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",2006,75094.160583941601,0,75094.160583941601,null,70.510948905109487,0]
["Lakeside Community Primary School",2022,281444.70297029719,0,281444.70297029719,null,264.26732673267344,0]
["Lawn Primary School",2522,102808.9726027397,0,102808.9726027397,null,96.534246575342436,0]
["Markeaton Primary School",2436,108924.83050847476,0,108924.83050847476,null,102.27683615819225,0]
["Meadow Farm Community Primary School",2452,58520.183823529471,0,58520.183823529471,null,54.94852941176476,0]
["Mickleover Primary School",2627,115361.88920454534,0,115361.88920454534,null,108.32102272727262,0]
["Landau Forte Academy Moorhead",2009,96371.406249999913,0,96371.406249999913,null,90.489583333333258,0]
["Oakwood Infant and Nursery School",2473,80627.118644067872,0,80627.118644067872,null,75.706214689265607,0]
["Oakwood Junior School",2471,170537.82352941189,0,170537.82352941189,null,160.12941176470599,0]
["Ashwood Spencer Academy (formerly Osmaston)",2021,261706.00000000015,0,261706.00000000015,null,245.73333333333346,0]
["Parkview Primary School",2003,49192.290502793287,0,49192.290502793287,null,46.189944134078203,0]
["Pear Tree Community Junior School",2017,238841.49779735689,0,238841.49779735689,null,224.26431718061679,0]
["Pear Tree Infant School",2424,113578.2653061225,0,113578.2653061225,null,106.64625850340141,0]
["Portway Infant School",2439,49736.883116883044,0,49736.883116883044,null,46.701298701298633,0]
["Portway Junior School",2440,80418.180515759406,0,80418.180515759406,null,75.510028653295223,0]
["Ravensdale Infant and Nursery School",2462,74188.660714285783,0,74188.660714285783,null,69.660714285714349,0]
["Ravensdale Junior School",2463,122474.99999999987,0,122474.99999999987,null,114.99999999999987,0]
["Redwood Primary School",2505,277787.88840262574,0,277787.88840262574,null,260.83369803063448,0]
["Reigate Park Primary School",2020,162889.33797909415,0,162889.33797909415,null,152.94773519163769,0]
["Ridgeway Infant School",2458,76355.084745762768,0,76355.084745762768,null,71.694915254237344,0]
["Roe Farm Primary School",2001,175534.82142857162,0,175534.82142857162,null,164.82142857142875,0]
["Rosehill Infant and Nursery School",2429,57716.12903225801,0,57716.12903225801,null,54.193548387096726,0]
["Shelton Infant School",2444,59401.567164179178,0,59401.567164179178,null,55.776119402985145,0]
["Shelton Junior School",5209,108568.55769230757,0,108568.55769230757,null,101.94230769230758,0]
["Silverhill Primary School",2469,97019.999999999898,0,97019.999999999898,null,91.098591549295676,0]
["Cottons Farm Primary School",2023,54181.875,0,54181.875,null,50.875,0]
["Springfield Primary School",2466,115381.69811320756,0,115381.69811320756,null,108.33962264150945,0]
["St Alban's Catholic Primary School",3543,97846.875000000116,0,97846.875000000116,null,91.875000000000114,0]
["St George's Catholic Voluntary Academy",3531,101766.66666666676,0,101766.66666666676,null,95.555555555555642,0]
["St James' Church of England Aided Infant School",3526,23323.5,0,23323.5,null,21.9,0]
["St James' Church of England Aided Junior School",3535,174926.25,0,174926.25,null,164.25,0]
["St John Fisher Catholic Voluntary Academy",2008,82966.935483871013,0,82966.935483871013,null,77.903225806451658,0]
["St Joseph's Catholic Primary School, Derby",3542,115145.05681818161,0,115145.05681818161,null,108.11742424242404,0]
["St Mary's Catholic Primary School and Nursery",3528,138170.38610038604,0,138170.38610038604,null,129.73745173745166,0]
["St Peter's Church of England Aided Junior School",3534,101842.8813559322,0,101842.8813559322,null,95.627118644067792,0]
["St Werburgh's Church of England VA Primary School",3532,84916.000000000131,0,84916.000000000131,null,79.733333333333462,0]
["Village Primary School",3546,250077.1189979121,0,250077.1189979121,null,234.81419624217099,0]
["Walter Evans Church of England Aided Primary School",3530,67768.313069908749,0,67768.313069908749,null,63.632218844984735,0]
["Wren Park Primary School",2459,90664.194528875538,0,90664.194528875538,null,85.130699088146045,0]
["Al-Madinah",4000,108672.38805970158,0,108672.38805970158,null,102.03980099502496,0]
[]
["Total Primary","Total Primary",8650528.555732375,0,8650528.555732375,null,8122.5620241618553]
[]
["Chellaston Academy",5402,0,345736.44613269437,345736.44613269437,null,0,214.74313424390954]
["da Vinci Community College",4007,0,318896.80045699043,318896.80045699043,null,0,198.07254686769593]
["Derby Cathedral School",4004,0,132655.11461807208,132655.11461807208,null,0,82.39448112923732]
["Derby Moor Community Sports College",4178,0,558479.49470561021,558479.49470561021,null,0,346.88167373019269]
["Lees Brook Community Sports College",4006,0,421158.17524630181,421158.17524630181,null,0,261.58892872441106]
["Littleover Community School",4182,0,409402.94014119572,409402.94014119572,null,0,254.28754046037]
["Merrill College",4001,0,493143.7258263508,493143.7258263508,null,0,306.30045082382037]
["Murray Park School",5406,0,485585.18296952924,485585.18296952924,null,0,301.60570370778214]
["Noel Baker Community School and Language College",4005,0,380922.53189709462,380922.53189709462,null,0,236.59784589881653]
["Saint Benedict Catholic Voluntary Academy",4607,0,443963.82517371449,443963.82517371449,null,0,275.75392867932578]
["City of Derby Academy",4008,0,540634.60285182111,540634.60285182111,null,0,335.79788997007523]
["West Park School",5412,0,416615.12467060785,416615.12467060785,null,0,258.76715818050178]
["Allestree Woodlands School",5414,0,316951.563955936,316951.563955936,null,0,196.86432543846956]
["Derby Manufacturign UTC",4003,0,27536.551724137906,27536.551724137906,null,0,17.103448275862053]
["Landau Forte College (Fox Street)",6905,0,248404.63756210561,248404.63756210561,null,0,154.2885947590718]
[]
["Total Secondary","Total Secondary",0,5540086.7179321619,5540086.7179321619,null,0,3441.0476508895417]
[]
["The Bemrose School",4177,119504.72477064222,546564.84442672483,666069.56919736706,null,112.21100917431194,339.48126983026384]
[]
["Total All Through School","Total All Through",119504.72477064222,546564.84442672483,666069.56919736706,null,112.21100917431194,339.48126983026384]
[]
["All Schools","All",8770033.2805030178,6086651.5623588869,14856684.842861906,null,8234.7730333361669,3780.5289207198057]
[]
[null,"APT",8770033.2805030178,6086651.5623588869,14856684.842861906,null,8234.7730333361669,3780.5289207198057]
[]
[null,null,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":"EAL","index":16,"n_rows":348,"n_cols":33,"rows_kept":348,"cut":false,"hidden":true,"merged":[]}
["Amount per primary pupil £",null,"% Change",null,535,"NFF Rates"]
["Amount per secondary pupil £",null,1,null,1440,"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",2014,118.00000000000006,0,63130.000000000029,0,63130.000000000029,null,"8312014"]
["Allenton Community Primary School",2012,67.084548104956198,0,35890.233236151566,0,35890.233236151566,null,"8312012"]
["Alvaston Infant and Nursery School",2443,33.25,0,17788.75,0,17788.75,null,"8312443"]
["Alvaston Junior School",2442,8.0000000000000178,0,4280.0000000000091,0,4280.0000000000091,null,"8312442"]
["Arboretum Primary School",2629,252.16071428571419,0,134905.9821428571,0,134905.9821428571,null,"8312629"]
["Ash Croft Primary School",2509,38.860335195530702,0,20790.279329608926,0,20790.279329608926,null,"8312509"]
["Ashgate Primary School",2005,35.876404494382122,0,19193.876404494436,0,19193.876404494436,null,"8312005"]
["Asterdale Primary School",2464,5.8333333333333242,0,3120.8333333333285,0,3120.8333333333285,null,"8312464"]
["Beaufort Community Primary School",2004,24.555118110236219,0,13136.988188976376,0,13136.988188976376,null,"8312004"]
["Becket Primary School",2405,55.95428571428566,0,29935.542857142827,0,29935.542857142827,null,"8312405"]
["Bishop Lonsdale Church of England Aided Primary School",2011,31.153846153846079,0,16667.307692307651,0,16667.307692307651,null,"8312011"]
["Borrow Wood Primary School",5201,7.6885245901639188,0,4113.3606557376961,0,4113.3606557376961,null,"8315201"]
["Wyndham Primary Academy",2007,64.834224598930646,0,34686.310160427893,0,34686.310160427893,null,"8312007"]
["Brackensdale Infant School",2433,0,0,0,0,0,null,"8312433"]
["Brackensdale ER (Enhanced Resource) Primary School",2432,31.012594458438272,0,16591.738035264476,0,16591.738035264476,null,"8312432"]
["Breadsall Hill Top Junior School",2018,23.884984025559106,0,12778.466453674122,0,12778.466453674122,null,"8312018"]
["Brookfield Primary School",2512,35.994444444444397,0,19257.027777777752,0,19257.027777777752,null,"8312512"]
["Carlyle Infant School",2456,33.681415929203595,0,18019.557522123923,0,18019.557522123923,null,"8312456"]
["Cavendish Close Infant School",2449,16.82352941176471,0,9000.5882352941208,0,9000.5882352941208,null,"8312449"]
["Cavendish Close Junior School",2019,6.0202020202020199,0,3220.8080808080808,0,3220.8080808080808,null,"8312019"]
["Chaddesden Park Junior School",2467,8.0308219178082094,0,4296.489726027392,0,4296.489726027392,null,"8312467"]
["Chellaston Infant School",2455,34.452282157676343,0,18431.970954356842,0,18431.970954356842,null,"8312455"]
["Chellaston Junior School",5203,16.000000000000025,0,8560.0000000000127,0,8560.0000000000127,null,"8315203"]
["Cherry Tree Hill Primary School",2451,20.571428571428541,0,11005.71428571427,0,11005.71428571427,null,"8312451"]
["Dale Community Primary School",2409,239.3318485523385,0,128042.5389755011,0,128042.5389755011,null,"8312409"]
["Derby St Chad's CE (VC) Nursery and Infant School",3158,98.975000000000009,0,52951.625000000007,0,52951.625000000007,null,"8313158"]
["Derwent Community School",2016,29.010695187165879,0,15520.721925133745,0,15520.721925133745,null,"8312016"]
["Firs Estate Primary School",2013,197.87048192771081,0,105860.70783132529,0,105860.70783132529,null,"8312013"]
["Gayton Community Junior School",2457,42.000000000000099,0,22470.000000000055,0,22470.000000000055,null,"8312457"]
["Grampian Primary Academy",2010,23.488372093023283,0,12566.279069767457,0,12566.279069767457,null,"8312010"]
["Griffe Field Primary School",2002,51.002652519893907,0,27286.41909814324,0,27286.41909814324,null,"8312002"]
["Hackwood Primary School",2024,18.016666666666669,0,9638.9166666666679,0,9638.9166666666679,null,"8312024"]
["Hardwick Primary School",3544,266.30736842105267,0,142474.44210526318,0,142474.44210526318,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",2006,21.546468401486976,0,11527.360594795533,0,11527.360594795533,null,"8312006"]
["Lakeside Community Primary School",2022,56.858490566037709,0,30419.292452830174,0,30419.292452830174,null,"8312022"]
["Lawn Primary School",2522,29.999999999999993,0,16049.999999999996,0,16049.999999999996,null,"8312522"]
["Markeaton Primary School",2436,21.05,0,11261.75,0,11261.75,null,"8312436"]
["Meadow Farm Community Primary School",2452,15.787234042553196,0,8446.1702127659591,0,8446.1702127659591,null,"8312452"]
["Mickleover Primary School",2627,40.849582172701965,0,21854.526462395552,0,21854.526462395552,null,"8312627"]
["Landau Forte Academy Moorhead",2009,31.194174757281665,0,16688.883495145692,0,16688.883495145692,null,"8312009"]
["Oakwood Infant and Nursery School",2473,15.056179775280906,0,8055.0561797752853,0,8055.0561797752853,null,"8312473"]
["Oakwood Junior School",2471,10.999999999999998,0,5884.9999999999991,0,5884.9999999999991,null,"8312471"]
["Ashwood Spencer Academy (formerly Osmaston)",2021,121.02739726027426,0,64749.657534246726,0,64749.657534246726,null,"8312021"]
["Parkview Primary School",2003,9.370165745856351,0,5013.0386740331478,0,5013.0386740331478,null,"8312003"]
["Pear Tree Community Junior School",2017,143,0,76505,0,76505,null,"8312017"]
["Pear Tree Infant School",2424,199.72571428571425,0,106853.25714285712,0,106853.25714285712,null,"8312424"]
["Portway Infant School",2439,9.2799999999999994,0,4964.7999999999993,0,4964.7999999999993,null,"8312439"]
["Portway Junior School",2440,0.99999999999999833,0,534.99999999999909,0,534.99999999999909,null,"8312440"]
["Ravensdale Infant and Nursery School",2462,35.982658959537517,0,19250.722543352571,0,19250.722543352571,null,"8312462"]
["Ravensdale Junior School",2463,23.000000000000011,0,12305.000000000005,0,12305.000000000005,null,"8312463"]
["Redwood Primary School",2505,145.35420743639909,0,77764.500978473516,0,77764.500978473516,null,"8312505"]
["Reigate Park Primary School",2020,40.097087378640602,0,21451.94174757272,0,21451.94174757272,null,"8312020"]
["Ridgeway Infant School",2458,127.49999999999994,0,68212.499999999971,0,68212.499999999971,null,"8312458"]
["Roe Farm Primary School",2001,18.299120234604107,0,9790.0293255131965,0,9790.0293255131965,null,"8312001"]
["Rosehill Infant and Nursery School",2429,125.09090909090912,0,66923.636363636382,0,66923.636363636382,null,"8312429"]
["Shelton Infant School",2444,38.335766423357619,0,20509.635036496325,0,20509.635036496325,null,"8312444"]
["Shelton Junior School",5209,21.000000000000007,0,11235.000000000004,0,11235.000000000004,null,"8315209"]
["Silverhill Primary School",2469,15.166666666666663,0,8114.1666666666642,0,8114.1666666666642,null,"8312469"]
["Cottons Farm Primary School",2023,34.137931034482769,0,18263.793103448283,0,18263.793103448283,null,"8312023"]
["Springfield Primary School",2466,7.0627306273062658,0,3778.560885608852,0,3778.560885608852,null,"8312466"]
["St Alban's Catholic Primary School",3543,40.112359550561649,0,21460.112359550483,0,21460.112359550483,null,"8313543"]
["St George's Catholic Voluntary Academy",3531,34.983050847457527,0,18715.932203389777,0,18715.932203389777,null,"8313531"]
["St James' Church of England Aided Infant School",3526,49.109090909090924,0,26273.363636363643,0,26273.363636363643,null,"8313526"]
["St James' Church of England Aided Junior School",3535,89.305841924398507,0,47778.625429553198,0,47778.625429553198,null,"8313535"]
["St John Fisher Catholic Voluntary Academy",2008,28.75,0,15381.25,0,15381.25,null,"8312008"]
["St Joseph's Catholic Primary School, Derby",3542,189.71597633136096,0,101498.04733727811,0,101498.04733727811,null,"8313542"]
["St Mary's Catholic Primary School and Nursery",3528,87.927007299270201,0,47040.948905109559,0,47040.948905109559,null,"8313528"]
["St Peter's Church of England Aided Junior School",3534,29.117408906882567,0,15577.813765182173,0,15577.813765182173,null,"8313534"]
["St Werburgh's Church of England VA Primary School",3532,3.4666666666666632,0,1854.6666666666649,0,1854.6666666666649,null,"8313532"]
["Village Primary School",3546,186.10227272727295,0,99564.715909091028,0,99564.715909091028,null,"8313546"]
["Walter Evans Church of England Aided Primary School",3530,9.4047619047619015,0,5031.5476190476174,0,5031.5476190476174,null,"8313530"]
["Wren Park Primary School",2459,70.832835820895525,0,37895.567164179105,0,37895.567164179105,null,"8312459"]
["Al-Madinah",4000,113.75294117647057,0,60857.823529411755,0,60857.823529411755,null,"8314000"]
[]
["Total Primary","Total Primary",4226.0788218099378,0,2260952.1696683159,0,2260952.1696683159]
[]
["Chellaston Academy",5402,0,4.0580524344569229,0,5843.5955056179691,5843.5955056179691]
["da Vinci Community College",4007,0,27,0,38880,38880]
["Derby Cathedral School",4004,0,1.2965549348230938,0,1867.0391061452551,1867.0391061452551]
["Derby Moor Community Sports College",4178,0,34.651898734177173,0,49898.734177215127,49898.734177215127]
["Lees Brook Community Sports College",4006,0,7.0066162570888455,0,10089.527410207938,10089.527410207938]
["Littleover Community School",4182,0,29.039455782312949,0,41816.816326530643,41816.816326530643]
["Merrill College",4001,0,73.172576832151293,0,105368.51063829786,105368.51063829786]
["Murray Park School",5406,0,42.724070283179785,0,61522.661207778889,61522.661207778889]
["Noel Baker Community School and Language College",4005,0,6.0121580547112465,0,8657.5075987841956,8657.5075987841956]
["Saint Benedict Catholic Voluntary Academy",4607,0,26.021793797150028,0,37471.383067896044,37471.383067896044]
["Sinfin Community School",4008,0,119.00000000000006,0,171360.00000000009,171360.00000000009]
["West Park School",5412,0,6.1153279292557166,0,8806.0722181282326,8806.0722181282326]
["Allestree Woodlands School",5414,0,7.9999999999999982,0,11519.999999999998,11519.999999999998]
["Derby Manufacturing College UTC",4003,0,0,0,0,0]
["Landau Forte College (Fox Street)",6905,0,4.0091743119266035,0,5773.2110091743089,5773.2110091743089]
[]
["Total Secondary","Total Secondary",0,388.10767935123368,0,558875.05826577661,558875.05826577661]
[]
["The Bemrose School",4177,81.717647058823644,118.81401617250681,43718.941176470653,171092.18328840981,214811.12446488047]
[]
["Total All Through School","Total All Through",81.717647058823644,118.81401617250681,43718.941176470653,171092.18328840981,214811.12446488047]
[]
["All Schools","All",4307.7964688687616,506.92169552374048,2304671.1108447867,729967.24155418645,3034638.352398973]
[null,"Units",4307.7964688687616,506.92169552374054]
[null,"Variance",0,0]
[]
[null,null,null,"APT",2304671.1108447872,729967.24155418633,3034638.3523989734]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["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":17,"n_rows":348,"n_cols":34,"rows_kept":348,"cut":false,"hidden":true,"merged":[]}
["Amount per primary school £",null,114400]
["Amount per secondary school £",null,114400]
["Amount per merged school £",null,194480]
["Amount per KS3 pupil £"]
["Amount per KS4 pupil £"]
["Per pupil (all prim & sec pupils)"]
["School","DfE Number","7) Lump Sum £"]
["Akaal Primary School",2014,114400]
["Allenton Community Primary School",2012,114400]
["Alvaston Infant and Nursery School",2443,114400]
["Alvaston Junior School",2442,114400]
["Arboretum Primary School",2629,114400]
["Ash Croft Primary School",2509,114400]
["Ashgate Primary School",2005,114400]
["Asterdale Primary School",2464,114400]
["Beaufort Community Primary School",2004,114400]
["Becket Primary School",2405,114400]
["Bishop Lonsdale Church of England Aided Primary School",2011,114400]
["Borrow Wood Primary School",5201,114400]
["Wyndham Primary Academy",2007,114400]
["Brackensdale ER (Enhanced Resource) Primary School",2432,114400]
["Breadsall Hill Top Junior School",2018,114400]
["Brookfield Primary School",2512,114400]
["Carlyle Infant School",2456,114400]
["Cavendish Close Infant School",2449,114400]
["Cavendish Close Junior School",2019,114400]
["Chaddesden Park Junior School",2467,114400]
["Chellaston Infant School",2455,114400]
["Chellaston Junior School",5203,114400]
["Cherry Tree Hill Primary School",2451,114400]
["Dale Community Primary School",2409,114400]
["Derby St Chad's CE (VC) Nursery and Infant School",3158,114400]
["Derwent Community School",2016,114400]
["Firs Estate Primary School",2013,114400]
["Gayton Community Junior School",2457,114400]
["Grampian Primary Academy",2010,114400]
["Griffe Field Primary School",2002,114400]
["Hackwood Primary School",2024,114400]
["Hardwick Primary School",3544,114400]
["Homefields Primary School",2006,114400,null,null,null,null,null,null,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"]
["Lakeside Community Primary School",2022,114400]
["Lawn Primary School",2522,114400]
["Markeaton Primary School",2436,114400]
["Meadow Farm Community Primary School",2452,114400]
["Mickleover Primary School",2627,114400]
["Landau Forte Academy Moorhead",2009,114400]
["Oakwood Infant and Nursery School",2473,114400]
["Oakwood Junior School",2471,114400]
["Ashwood Spencer Academy (formerly Osmaston)",2021,114400]
["Parkview Primary School",2003,114400]
["Pear Tree Community Junior School",2017,114400]
["Pear Tree Infant School",2424,114400]
["Portway Infant School",2439,114400]
["Portway Junior School",2440,114400]
["Ravensdale Infant and Nursery School",2462,114400]
["Ravensdale Junior School",2463,114400]
["Redwood Primary School",2505,114400]
["Reigate Park Primary School",2020,114400]
["Ridgeway Infant School",2458,114400]
["Roe Farm Primary School",2001,114400]
["Rosehill Infant and Nursery School",2429,114400]
["Shelton Infant School",2444,114400]
["Shelton Junior School",5209,114400]
["Silverhill Primary School",2469,114400]
["Cottons Farm Primary School",2023,114400]
["Springfield Primary School",2466,114400]
["St Alban's Catholic Primary School",3543,114400]
["St George's Catholic Voluntary Academy",3531,114400]
["St James' Church of England Aided Infant School",3526,114400]
["St James' Church of England Aided Junior School",3535,114400]
["St John Fisher Catholic Voluntary Academy",2008,114400]
["St Joseph's Catholic Primary School, Derby",3542,114400]
["St Mary's Catholic Primary School and Nursery",3528,114400]
["St Peter's Church of England Aided Junior School",3534,114400]
["St Werburgh's Church of England VA Primary School",3532,114400]
["Village Primary School",3546,114400]
["Walter Evans Church of England Aided Primary School",3530,114400]
["Wren Park Primary School",2459,114400]
["Al-Madinah",4000,114400]
[]
["Total Primary","Total Primary",8236800]
[]
["Chellaston Academy",5402,114400]
["da Vinci Community College",4007,114400]
["Derby Cathedral School",4004,114400]
["Derby Moor Community Sports College",4178,114400]
["Lees Brook Community Sports College",4006,114400]
["Littleover Community School",4182,114400]
["Merrill College",4001,114400]
["Murray Park School",5406,114400]
["Noel Baker Community School and Language College",4005,114400,"                                                                                                                                                                                                                                                                               "]
["Saint Benedict Catholic Voluntary Academy",4607,114400]
["Sinfin Community School",4008,114400]
["West Park School",5412,114400]
["Derby Manufacturing UTC",4003,114400]
["Allestree Woodlands School",5414,114400]
["Landau Forte College (Fox Street)",6905,114400]
[]
["Total Secondary","Total Secondary",1716000]
[]
["The Bemrose School",4177,114400]
[null,null,null,"Allocate Secondary lump sum allocation for an all through school"]
["Total All Through School","Total All Through",114400]
[]
["All Schools","All",10067200]
[]
[null,"APT",10067200]
[]
[null,"Diff",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":"MOB","index":18,"n_rows":347,"n_cols":32,"rows_kept":347,"cut":false,"hidden":true,"merged":[]}
["Amount per primary pupil £",null,"% Change",null,875]
["Amount per secondary pupil £",null,1,null,null,1250]
["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",2014,9.8030769230768566,0,8577.6923076922503,0,8577.6923076922503]
["Allenton Community Primary School",2012,5.6000000000000165,0,4900.0000000000146,0,4900.0000000000146]
["Alvaston Infant and Nursery School",2443,0,0,0,0,0]
["Alvaston Junior School",2442,0,0,0,0,0]
["Arboretum Primary School",2629,0,0,0,0,0]
["Ash Croft Primary School",2509,18.719999999999928,0,16379.999999999936,0,16379.999999999936]
["Ashgate Primary School",2005,3.459999999999988,0,3027.4999999999895,0,3027.4999999999895]
["Asterdale Primary School",2464,0,0,0,0,0]
["Beaufort Community Primary School",2004,5.1799999999999864,0,4532.4999999999882,0,4532.4999999999882]
["Becket Primary School",2405,0,0,0,0,0]
["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",2018,2.7076056338028152,0,2369.1549295774635,0,2369.1549295774635,"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",2467,4.900000000000003,0,4287.5000000000027,0,4287.5000000000027]
["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",3158,0,0,0,0,0]
["Derwent Community School",2016,4.9800000000000066,0,4357.5000000000055,0,4357.5000000000055,"Academy conversion - removed"]
["Firs Estate Primary School",2013,43.979999999999862,0,38482.499999999876,0,38482.499999999876,"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",2024,0,0,0,0,0]
["Hardwick Primary School",3544,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check to ERS Sheet"]
["Homefields Primary School",2006,0,0,0,0,0]
["Lakeside Community Primary School",2022,0,0,0,0,0]
["Lawn Primary School",2522,2.9000000000000128,0,2537.5000000000114,0,2537.5000000000114]
["Markeaton Primary School",2436,0,0,0,0,0]
["Meadow Farm Community Primary School",2452,5.4599999999999946,0,4777.4999999999955,0,4777.4999999999955]
["Mickleover Primary School",2627,0,0,0,0,0]
["Landau Forte Academy Moorhead",2009,6.7200000000000122,0,5880.0000000000109,0,5880.0000000000109,"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]
["Ashwood Spencer Academy (formerly Osmaston)",2021,16.748435374149686,0,14654.880952380976,0,14654.880952380976]
["Parkview Primary School",2003,0,0,0,0,0]
["Pear Tree Community Junior School",2017,17.640000000000068,0,15435.00000000006,0,15435.00000000006]
["Pear Tree Infant School",2424,5.662031250000001,0,4954.2773437500009,0,4954.2773437500009]
["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",2505,20.153645484949848,0,17634.439799331118,0,17634.439799331118]
["Reigate Park Primary School",2020,14.7599999999999,0,12914.999999999913,0,12914.999999999913]
["Ridgeway Infant School",2458,0,0,0,0,0]
["Roe Farm Primary School",2001,3.5999999999999917,0,3149.9999999999927,0,3149.9999999999927]
["Rosehill Infant and Nursery School",2429,0,0,0,0,0]
["Shelton Infant School",2444,0,0,0,0,0]
["Shelton Junior School",5209,4.2600000000000087,0,3727.5000000000077,0,3727.5000000000077]
["Silverhill Primary School",2469,0,0,0,0,0]
["Cottons Farm Primary School",2023,6.3999999999999799,0,5599.9999999999827,0,5599.9999999999827]
["Springfield Primary School",2466,2.8599999999999959,0,2502.4999999999964,0,2502.4999999999964]
["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",3526,4.6200000000000205,0,4042.5000000000182,0,4042.5000000000182]
["St James' Church of England Aided Junior School",3535,5.5590378006872809,0,4864.1580756013709,0,4864.1580756013709]
["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",4000,0,0,0,0,0]
[]
["Total Primary","Total Primary",216.67383246666631,0,189589.603408333,0,189589.603408333]
[]
["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",4001,0,36.042526817639981,0,45053.158522049976,45053.158522049976]
["Murray Park School",5406,0,3.9649492900608458,0,4956.1866125760571,4956.1866125760571]
["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)",4008,0,12.881153846153836,0,16101.442307692296,16101.442307692296]
["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",0,52.888629953854661,0,66110.787442318324,66110.787442318324]
[]
["The Bemrose School",4177,24.880000000000027,22.399999999999991,21770.000000000025,27999.999999999989,49770.000000000015]
[]
["Total All Through School","Total All Through",24.880000000000027,22.399999999999991,21770.000000000025,27999.999999999989,49770.000000000015]
[]
["All Schools","All",241.55383246666634,75.288629953854652,211359.60340833303,94110.787442318309,305470.39085065131]
[null,"Units",241.55383246666631,75.288629953854652]
[null,"Variance",0,0,null,"APT",305470.39085065131]
[]
[null,null,null,null,null,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":"SPLIT SITE","index":19,"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",2024,0]
["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",2022,0]
["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]
["Ashwood Spencer Academy (formerly Osmaston)",2021,0]
["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":20,"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,"2020-21 est."]
["School",null,"DfE Number","10) PFI Funding £","Inflation",1.03,"10) PFI Funding £\n2019/20"]
["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",8312023,2023,26080,null,null,25320]
["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",8312024,2024,0,null,null,0]
["Hardwick Primary School",8313544,3544,148354,null,null,144033,null,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",8312022,2022,159772,null,null,155118]
["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]
["Ashwood Spencer Academy (formerly Osmaston)",8312021,2021,0,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",334206,null,null,324471]
[]
["Chellaston Academy",8315402,5402,0,null,null,0]
["da Vinci Community College",8314007,4007,24267,null,null,23560]
["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",8314001,4001,371989,null,null,361154]
["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",816176,null,null,804634]
[]
["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",1150382,null,null,1129105]
[]
["Less Noel Baker (% of budget rather than inflation)"]
["TOTAL",null,null,1150382,null,null,1129105]
["Including inflation",null,null,null,null,null,1150380.55]

{"sheet":"2019-20 MFG","index":21,"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":22,"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]