{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["APT Proforma","School Formula Budget 2021-22","Special Schools & PRU","DSG MNS Allocations","2021-22 Nursery Budget","ERS 2021-22","Special Schools 2021-22","Summary for Prints","School & Nursery Setting Lookup","Special Schools List","Pupil Numbers - Jan's report","AWPU","DE-DEL","DEP","LAC","LCHI","EAL","MOB"],"not_rendered":{"charts":0,"images":3,"macros":0,"external_links":8,"defined_names":501,"comments":4,"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":88,"n_cols":15,"rows_kept":88,"cut":false,"hidden":true,"merged":[[4,3,4,5],[5,3,5,5],[7,4,7,5],[7,6,7,7],[7,8,7,9],[11,2,15,2],[11,5,11,6],[11,7,11,8],[11,9,11,12],[12,4,12,5],[12,6,12,7],[12,11,12,12],[13,11,13,12],[14,4,14,5],[14,6,14,7],[14,11,14,12],[15,4,15,5],[15,6,15,7],[15,11,15,12],[7,11,7,12],[8,4,8,5],[8,6,8,7],[8,8,8,9],[8,11,8,12],[17,2,24,2],[17,9,24,9],[17,10,24,10],[26,4,26,5],[26,6,26,7],[26,9,29,9],[13,4,13,5],[13,6,13,7],[13,9,15,9],[41,2,41,4],[41,11,41,12],[42,2,42,4],[43,2,43,4],[44,2,44,12],[26,11,26,12],[27,2,28,2],[27,10,28,10],[31,2,36,2],[31,9,36,9],[31,10,36,10],[32,5,36,5],[32,7,36,7],[32,8,36,8],[32,11,36,11],[32,12,36,12],[47,4,47,5],[47,6,47,7],[47,8,47,9],[48,4,48,5],[48,6,48,7],[48,8,48,9],[45,4,45,5],[45,6,45,7],[45,8,45,9],[46,4,46,5],[46,6,46,7],[46,8,46,9],[52,2,52,8],[52,11,52,12],[53,2,53,8],[54,2,54,8],[54,11,54,12],[49,2,49,8],[50,2,50,8],[50,11,50,12],[51,2,51,8],[51,11,51,12],[58,2,58,8],[58,11,58,12],[59,2,59,8],[59,11,59,12],[60,2,60,8],[60,11,60,12],[55,2,55,8],[56,2,56,8],[56,11,56,12],[57,2,57,8],[57,11,57,12],[66,2,66,8],[66,11,66,12],[68,2,68,6],[68,7,68,8],[68,9,68,10],[61,2,61,8],[61,11,61,12],[63,2,63,8],[63,11,63,12],[65,2,65,8],[65,11,65,12],[72,2,72,10],[73,2,73,8],[73,9,73,10],[74,11,74,12],[75,2,75,3],[75,4,75,8],[75,11,75,12],[69,2,69,8],[69,9,69,10],[70,2,70,8],[70,9,70,10],[71,4,71,5],[71,6,71,7],[79,2,79,8],[79,9,79,10],[80,2,80,8],[80,9,80,10],[81,2,81,8],[81,9,81,10],[76,2,76,8],[76,9,76,10],[76,11,76,12],[78,2,78,8],[78,9,78,10],[86,2,86,8],[86,9,86,10],[87,2,87,8],[83,2,83,8],[83,9,83,10],[84,2,84,8],[84,9,84,10],[85,2,85,8],[85,9,85,10]]}
[]
[]
[null,null,"Local Authority Funding Reform Proforma"]
[]
[null,null,"LA Name:","Derby"]
[null,null,"LA Number:",831]
[]
[null,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 minimum per pupil funding level",null,null,"Disapplication number where alternative MPPF values are used"]
[null,null,null,4180,5215,null,5715,null,5415]
[]
[null,null,"Pupil Led Factors"]
[null,null,"1) Basic Entitlement\nAge Weighted Pupil Unit (AWPU)","Reception uplift","No","Pupil Units",null,0,null,null,null,null,null,null,true]
[null,null,null,"Description ","Amount per pupil",null,"Pupil Units",null,"Sub Total ","Total ","Proportion of total pre MFG funding (%)","Notional SEN (%)"]
[null,null,null,"Primary (Years R-6)",3123,null,23531.5,null,73488874.5,147746215.75,0.35995548636247771,0.12]
[null,null,null,"Key Stage 3  (Years 7-9)",4404,null,10051.583333333334,null,44267173,null,0.21682481730084113,9.7000000000000003E-2]
[null,null,null,"Key Stage 4 (Years 10-11)",4963,null,6042.7500000000009,null,29990168.250000004,null,0.1468946921825737,8.6300000000000002E-2]
[null,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,true]
[null,null,"2) Deprivation","FSM",460,460,6631.3994724173517,3535.4590987057586,4676754.9427166302,23134135.10929513,0.1133131907584406,0.35249999999999998,0.35249999999999998]
[null,null,null,"FSM6",575,840,7037.5093364361373,5127.6673278426561,8353808.4238386098,null,null,0.35249999999999998,0.35249999999999998]
[null,null,null,"IDACI Band  F",215,310,2815.2259386151331,1812.3233500960018,1167093.8153320141,null,null,0.35249999999999998,0.35249999999999998]
[null,null,null,"IDACI Band  E",260,415,2882.9867311432595,1866.9363879750329,1524355.1511068861,null,null,0.35249999999999998,0.35249999999999998]
[null,null,null,"IDACI Band  D",410,580,2044.0226382362732,1242.5557279500354,1558731.6038878926,null,null,0.35249999999999998,0.35249999999999998]
[null,null,null,"IDACI Band  C",445,630,2403.3836221490506,1550.6159955771486,2046393.789069931,null,null,0.35249999999999998,0.35249999999999998]
[null,null,null,"IDACI Band  B",475,680,2148.8594919771976,1407.6839395745078,1977933.3375998342,null,null,0.35249999999999998,0.35249999999999998]
[null,null,null,"IDACI Band  A",620,865,1574.3527951710601,986.08706674829295,1829064.0457433306,null,null,0.35249999999999998,0.35249999999999998]
[null,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,null,"3) Looked After Children (LAC)","LAC March 19",null,null,152.8445030117467,null,0,3109945.5443243328,0,0]
[null,null,"4) English as an Additional Language (EAL)","EAL 3 Primary",550,null,4084.9467317846284,null,2246720.7024815455,null,1.4522875926583901E-2,0.40050000000000002]
[null,null,null,"EAL 3 Secondary",null,1485,null,483.69311000928383,718284.26836378651,null,null,null,0.40050000000000002]
[null,null,"5) Mobility","Pupils starting school outside of normal entry dates",900,1290,101.88214140519001,41.276469933589254,144940.57347900115,null,7.0993269355744859E-4,1,1]
[null,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,false]
[null,null,"6) Low prior attainment","Primary low prior attainment",null,1095,0.31613022546100156,7439.0184004355588,8145725.1484769369,14736052.432647124,7.2178584262526282E-2,0.35249999999999998]
[null,null,null,"Secondary low prior attainment (year 7)",0.64527133999999997,1660,0.24867660747123266,3970.0766772109555,6590327.2841701861,null,null,null,0.35249999999999998]
[null,null,null,"Secondary low prior attainment (year 8)",0.64527133999999997,null,0.24887691475904425]
[null,null,null,"Secondary low prior attainment (year 9)",0.63585522999999999,null,0.24902428054891984]
[null,null,null,"Secondary low prior attainment (year 10)",0.58045405000000005,null,0.24476215001261409]
[null,null,null,"Secondary low prior attainment (year 11)",0.48019236999999998,null,0.24122903198616311]
[]
[]
[null,null,"Other Factors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,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,null,"7) Lump Sum",null,null,117800,117800,null,null,10435116.666666666,5.111219243123933E-2]
[null,null,"8) Sparsity factor",null,null,null,null,null,null,0,0]
[null,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,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,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,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,null,null,true]
[null,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,null,"9) Fringe Payments",null,null,null,null,null,null,0,0]
[null,null,"10) Split Sites",null,null,null,null,null,null,0,0]
[null,null,"11) Rates",null,null,null,null,null,null,1394991.2345833334,6.8327995459481015E-3]
[null,null,"12) PFI funding",null,null,null,null,null,null,1172296,5.7420171381286729E-3]
[null,null,"13 ) Exceptional circumstances (can only be used with prior agreement of ESFA)"]
[null,null,"Circumstance",null,null,null,null,null,null,"Total (£)","Proportion of total pre MFG funding (%)","Notional SEN (%)"]
[null,null,"Additional lump sum for schools amalgamated during FY20-21",null,null,null,null,null,null,0,0,0,0]
[null,null,"Additional sparsity lump sum for small schools",null,null,null,null,null,null,0,0]
[null,null,"Exceptional Circumstance3",null,null,null,null,null,null,0,0]
[null,null,"Exceptional Circumstance4",null,null,null,null,null,null,0,0]
[null,null,"Exceptional Circumstance5",null,null,null,null,null,null,0,0]
[null,null,"Exceptional Circumstance6",null,null,null,null,null,null,0,0]
[null,null,"Exceptional Circumstance7",null,null,null,null,null,null,0,0]
[]
[null,null,"Total Funding for Schools Block Formula (excluding minimum per pupil funding level and MFG Funding Total) ",null,null,null,null,null,null,201728752.73751658,0.9880865886023168]
[]
[null,null,"14) Additional funding to meet minimum per pupil funding level",null,null,null,null,null,null,2432254.0654084347,1.1913411397683153E-2]
[null,null,"Total Funding for Schools Block Formula (excluding MFG Funding Total) ",null,null,null,null,null,null,204161006.80292502,1]
[]
[null,null,"15) Minimum Funding Guarantee",null,null,null,null,5.0000000000000001E-3,null,11900.738576445387]
[null,null,"Where a value less than 0.5% or greater than 2% has been entered please provide the disapplication reference number authorising the value "]
[null,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,null,"Capping Factor (%)",2.9064E-2,"Scaling Factor (%)",null,1]
[]
[null,null,"Total deduction if capping and scaling factors are applied",null,null,null,null,null,null,-444791.59886043909]
[null,null,"",null,null,null,null,null,null,"Total (£)","Proportion of Total funding(%)","Notional SEN (%)"]
[null,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,-432890.86028399365,-2.1195494421290557E-3]
[null,null,"Total Funding for Schools Block Formula",null,null,null,null,null,null,203728115.94264102,null,30382398.413812201]
[]
[null,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,null,"Additional funding from the high needs budget",null,null,null,null,null,null,0]
[null,null,"Growth fund (if applicable)",null,null,null,null,null,null,509092.06]
[null,null,"Falling rolls fund (if applicable)",null,null,null,null,null,null,0]
[]
[null,null,"Other Adjustment to 20-21 Budget Shares",null,null,null,null,null,null,0]
[null,null,"Total Funding For Schools Block Formula (including growth and falling rolls funding)",null,null,null,null,null,null,204237208.00264102]
[null,null,"% Distributed through Basic Entitlement",null,null,null,null,null,null,0.72367499584589257]
[null,null,"% Pupil Led Funding",null,null,null,null,null,null,0.92439957948700069]
[null,null,"Primary: Secondary Ratio",null,null,null,null,null,null,"1 :",1.3047586836290452,null,null,null,false]

{"sheet":"School Formula Budget 2021-22","index":1,"n_rows":145,"n_cols":23,"rows_kept":145,"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],[114,2,114,4],[116,3,116,5],[119,2,119,7],[136,2,136,7],[131,2,131,6],[111,8,111,9],[107,1,107,7],[109,1,109,7],[111,1,111,7],[58,15,58,16],[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],[107,8,107,9]]}
[null,null,"Early Years, Schools and High Needs Block Formula Budgets 2021/22"]
[]
[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,{"$f":"VLOOKUP(B5,'School & Nursery Setting Lookup'!A:G,4,FALSE)","v":0}]
[]
[null,null,"Early Years Nursery Funding 2021/22"]
[]
[]
[null,"1. Base Rate(s) per hour, per provider type.   Setting Type",null,"Amount (£)","May 2021 Term Hours","Oct 2021 Term Hours","Jan 2022 Term Hours","Anticipated Total Budget (£)",null,null,null,"May 2021 Term Hours","Oct 2021 Term Hours","Jan 2022 Term Hours",null,"Anticipated Total Budget (£)",null,null,null,"May 2021 Term Hours","Oct 2021 Term Hours","Jan 2022 Term Hours"]
[null,"M = Maintained Nursery at a School / Academy",4.43,"per hour",{"$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$5,'2021-22 Nursery Budget'!C:G,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2021-22 Nursery Budget'!C:G,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2021-22 Nursery Budget'!C:G,5,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"'2021-22 Nursery Budget'!C254+'2021-22 Nursery Budget'!C255","v":4400332.29},{"$f":"IF(F$5=12345,0,P11)","v":0},{"$f":"SUM($E11+$F11+$G11)*$C11","v":0},null,{"$f":"'2021-22 Nursery Budget'!E254+'2021-22 Nursery Budget'!E255","v":355011},{"$f":"'2021-22 Nursery Budget'!F254+'2021-22 Nursery Budget'!F255","v":324396},{"$f":"'2021-22 Nursery Budget'!G254+'2021-22 Nursery Budget'!G255","v":313896},"M & A"]
[null,"S = Stand Alone Maintained Nursery School",4.43,null,{"$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$5,'2021-22 Nursery Budget'!C:G,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2021-22 Nursery Budget'!C:G,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2021-22 Nursery Budget'!C:G,5,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"'2021-22 Nursery Budget'!C253","v":1359830.585},{"$f":"IF(F$5=12345,0,P12)","v":0},{"$f":"SUM($E12+$F12+$G12)*$C12","v":0},null,{"$f":"'2021-22 Nursery Budget'!E253","v":113842},{"$f":"'2021-22 Nursery Budget'!F253","v":98257.5},{"$f":"'2021-22 Nursery Budget'!G253","v":94860},"S"]
[null,"P = Pre School",4.43,null,{"$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$5,'2021-22 Nursery Budget'!C:G,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2021-22 Nursery Budget'!C:G,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2021-22 Nursery Budget'!C:G,5,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"'2021-22 Nursery Budget'!C256","v":4525450.9950000001},{"$f":"IF(F$5=12345,0,P13)","v":0},0,null,{"$f":"'2021-22 Nursery Budget'!E256","v":390004},{"$f":"'2021-22 Nursery Budget'!F256","v":297874.5},{"$f":"'2021-22 Nursery Budget'!G256","v":333668},"P"]
[null,"D = Day Nursery",4.43,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$5,'2021-22 Nursery Budget'!C:G,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2021-22 Nursery Budget'!C:G,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2021-22 Nursery Budget'!C:G,5,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"'2021-22 Nursery Budget'!C257","v":3655850.855},{"$f":"IF(F$5=12345,0,P14)","v":0},{"$f":"SUM($E14+$F14+$G14)*$C14","v":0},null,{"$f":"'2021-22 Nursery Budget'!E257","v":325054},{"$f":"'2021-22 Nursery Budget'!F257","v":230924.5},{"$f":"'2021-22 Nursery Budget'!G257","v":269270},"D"]
[null,"Deprivation (Mandatory) Supplement","Amount (£)","Unit","May 2021 Term Hours","Oct 2021 Term Hours","Jan 2022 Term Hours","Anticipated Total Budget (£)"]
[null,"IMD - top 20% most deprived",0.6,"per hour",{"$f":"IF($L$3=0,0,L16)","v":0},{"$f":"IF($L$3=0,0,M16)","v":0},{"$f":"IF($L$3=0,0,N16)","v":0},{"$f":"SUM(E16+F16+G16)*C16","v":0},null,null,null,{"$f":"VLOOKUP($F$5,'2021-22 Nursery Budget'!C:M,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2021-22 Nursery Budget'!C:M,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2021-22 Nursery Budget'!C:M,11,FALSE)","v":{"$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$5,'2021-22 Nursery Budget'!C:Q,13,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2021-22 Nursery Budget'!C:Q,14,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2021-22 Nursery Budget'!C:Q,15,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"SUM(L17:N17)*C17","v":{"$error":"#N/A"}}]
[null,"EAL",0.2,"per hour",{"$f":"IF($L$3=0,0,L18)","v":0},0,{"$f":"IF($L$3=0,0,N18)","v":0},{"$f":"SUM(E18+F18+G18)*C18","v":0},null,null,null,{"$f":"VLOOKUP($F$5,'2021-22 Nursery Budget'!C:W,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2021-22 Nursery Budget'!C:W,20,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F$5,'2021-22 Nursery Budget'!C:W,21,FALSE)","v":{"$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)",{"$f":"IF(L3=6,75030,0)","v":0},"lump sum",{"$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":"IF(H5<>6,0,H20)","v":0}]
[null,"SEN Locality Funding (see guidance notes)",{"$f":"IF(L3=6,450000,0)","v":0},"lump sum",{"$f":"+IF(L3=6,1,0)","v":0},null,null,{"$f":"IF(H5=6,450000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(H5<>6,0,H21)","v":0}]
[null,"3. Other formula\nfactors and lump sums (if applicable)","Amount (£)","Unit","Number of units",null,null,"Anticipated Total Budget (£)","** Unconfirmed ESFA budget (Sept to March) (£)","** Possible 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},{"$f":"-H23*'DSG MNS Allocations'!E5","v":0},{"$f":"SUM(H23:I23)","v":0},null,null,null,null,null,{"$f":"H23","v":0}]
[null,"Stand Alone Maintained Nursery Supplement Funding",1.32,"per hour",{"$f":"IF($L$3=2,E12,\"-\")","v":"-"},{"$f":"IF($L$3=2,F12,\"-\")","v":"-"},"-",{"$f":"IF(L3=6,('2021-22 Nursery Budget'!B253*C24),(SUM(E24:G24)*C24))","v":0},{"$f":"-H24*'DSG MNS Allocations'!E5","v":0},{"$f":"SUM(H24:I24)","v":0},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},{"$f":"SUM(I23:I24)","v":0},{"$f":"SUM(H25:I25)","v":0},null,{"$f":"IFERROR(VLOOKUP(F5,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)-IFERROR(VLOOKUP(F5,'2021-22 Nursery Budget'!C:AG,26,FALSE),0)","v":0},{"$f":"L25-H25","v":0},{"$f":"P20+P21","v":0},null,{"$f":"IF(H5<>6,0,SUM(P11:P24))","v":0}]
[null,"Please note: * Early Years budgets are adjusted for actual hour take up in year ** Assuming stand alone Maintained Nursery Supplement funding ends August 2021",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N25+M25","v":0}]
[]
[]
[null,null,"High Needs Formula Budget 2021/22"]
[]
[]
[]
[null,null,null,"Element 1 & 2 Place Rate",null,null,"Number","Total (£)"]
[null,"Element 2 (Place led funding)  - ERS Pre 16 ","See Separate breakdown",null,6000,null,{"$f":"SUMIF('ERS 2021-22'!B:B,'School Formula Budget 2021-22'!F$5,'ERS 2021-22'!K:K)","v":0},{"$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 2021-22'!B:B,'School Formula Budget 2021-22'!F$5,'ERS 2021-22'!L:L))","v":0},{"$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,{"$f":"SUMIF('ERS 2021-22'!B:B,F5,'ERS 2021-22'!R:R)","v":0},null,1,{"$f":"$G38*$E38","v":0}]
[null,null,null,"Other Funding",null,null,"Number","Total (£)"]
[null,"ERS - Other","See Separate breakdown",null,{"$f":"SUMIF('ERS 2021-22'!B:B,F5,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,F5,'ERS 2021-22'!T:T)","v":0},null,1,{"$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 / ESFA*","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 2021-22'!F5,'Summary for Prints'!X:X)+SUMIF('Summary for Prints'!B:B,'School Formula Budget 2021-22'!F5,'Summary for Prints'!Y:Y)+SUMIF('Summary for Prints'!B:B,'School Formula Budget 2021-22'!F5,'Summary for Prints'!Z:Z)+SUMIF('Summary for Prints'!B:B,'School Formula Budget 2021-22'!F5,'Summary for Prints'!AA:AA)","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 2021-22'!B:B,F5,'ERS 2021-22'!W:W)","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 2021/22"]
[]
[]
[]
[null,"Factor","Description","Primary amount per pupil","Secondary KS3 amount per pupil","Secondary KS4 amount per pupil","Number of Pupils (Including High Needs Places)","Sub total (£)","Notional SEN %","Notional SEN within School Budget £"]
[null,"1) Basic Entitlement - Age Weighted Pupil Funding (AWPU) - (per pupil amount includes Pay and Pension Grant)","Primary (including reception)",{"$f":"'APT Proforma'!E14","v":3123},null,null,{"$f":"IFERROR(VLOOKUP($F$5,AWPU!$C:$N,9,FALSE),0)","v":0},{"$f":"G58*D58","v":0},0.12,{"$f":"D58*G58*I58","v":0}]
[null,null,"Key Stage 3",null,{"$f":"'APT Proforma'!E15","v":4404},null,{"$f":"IFERROR(VLOOKUP($F$5,AWPU!$C:$N,10,FALSE),0)","v":0},{"$f":"G59*E59","v":0},9.7000000000000003E-2,{"$f":"E59*G59*I59","v":0},null,null,null,null,null,"Checks with 'Summary for Prints' tab"]
[null,null,"Key Stage 4",null,null,{"$f":"'APT Proforma'!E16","v":4963},{"$f":"IFERROR(VLOOKUP($F$5,AWPU!$C:$N,11,FALSE),0)","v":0},{"$f":"G60*F60","v":0},8.6300000000000002E-2,{"$f":"F60*G60*I60","v":0},null,"Prim","Sec",null,null,"Summary for Prints","Variance"]
[null,null,null,null,null,"Total",{"$f":"SUM(G58:G60)","v":0},{"$f":"SUM(H58:H60)","v":0},null,{"$f":"SUM(J58:J60)","v":0},null,{"$f":"G58","v":0},{"$f":"G59+G60","v":0},null,null,{"$f":"VLOOKUP(F5,'Summary for Prints'!B:D,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"P61-H61","v":{"$error":"#N/A"}}]
[]
[null,"De-delegation - see separate breakdown","Primary (including reception)",{"$f":"-'DE-DEL'!K9","v":-69.39800000000001},null,null,{"$f":"F122","v":0},{"$f":"G63*D63","v":0}]
[null,null,"Secondary",null,{"$f":"-'DE-DEL'!L9","v":-58.217999999999996},{"$f":"E64","v":-58.217999999999996},{"$f":"G122","v":0},{"$f":"G64*F64","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G63:G64)","v":0},{"$f":"SUM(H63:H64)","v":0},null,null,null,null,null,null,null,{"$f":"VLOOKUP(F5,'Summary for Prints'!B:R,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"P65-H65","v":{"$error":"#N/A"}}]
[null,null,null,"Primary amount per pupil","Secondary amount per pupil","Number of eligible primary pupils","Number of eligible secondary pupils","Sub total (£)","Notional SEN %","Notional SEN within School Budget £"]
[null,"2) Deprivation"]
[null,null,"FSM Current",{"$f":"'APT Proforma'!E18","v":460},{"$f":"'APT Proforma'!F18","v":460},{"$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$5=4177,DEP!U103),0)","v":0},{"$f":"$D68*$F68+($E68*$G68)","v":0},0.35249999999999998,{"$f":"I68*H68","v":0}]
[null,null,"FSM Ever 6",{"$f":"'APT Proforma'!E19","v":575},{"$f":"'APT Proforma'!F19","v":840},{"$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$5=4177,DEP!S103),0)","v":0},{"$f":"$D69*$F69+($E69*$G69)","v":0},0.35249999999999998,{"$f":"I69*H69","v":0}]
[null,null,"IDACI Band F",{"$f":"'APT Proforma'!E20","v":215},{"$f":"'APT Proforma'!F20","v":310},{"$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$5=4177,DEP!W103),0)","v":0},{"$f":"$D70*$F70+($E70*$G70)","v":0},0.35249999999999998,0]
[null,null,"IDACI Band E",{"$f":"'APT Proforma'!E21","v":260},{"$f":"'APT Proforma'!F21","v":415},{"$f":"IFERROR(VLOOKUP($F$5,DEP!$B:$AG,23,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($F$5,DEP!$B:$AG,24,FALSE)+IF($F$5=4177,DEP!Y103),0)","v":0},0,0.35249999999999998,0]
[null,null,"IDACI Band D",{"$f":"'APT Proforma'!E22","v":410},{"$f":"'APT Proforma'!F22","v":580},{"$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$5=4177,DEP!AA103),0)","v":0},0,0.35249999999999998,0]
[null,null,"IDACI Band C",{"$f":"'APT Proforma'!E23","v":445},{"$f":"'APT Proforma'!F23","v":630},{"$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$5=4177,DEP!AC103),0)","v":0},0,0.35249999999999998,0]
[null,null,"IDACI Band B",{"$f":"'APT Proforma'!E24","v":475},{"$f":"'APT Proforma'!F24","v":680},{"$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$5=4177,DEP!AE103),0)","v":0},0,0.35249999999999998,0]
[null,null,"IDACI Band A",{"$f":"'APT Proforma'!E25","v":620},{"$f":"'APT Proforma'!F25","v":865},{"$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$5=4177,DEP!AG103),0)","v":0},0,0.35249999999999998,{"$f":"I75*H75","v":0}]
[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,null,null,{"$f":"VLOOKUP(F5,'Summary for Prints'!B:S,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"P76-H76","v":{"$error":"#N/A"}}]
[null,null,null,"Amount per pupil",null,null,"Number of Pupils","Total (£)",null,"Total (£)"]
[null,"3) Prior Attainment","Primary Low prior attainment",null,{"$f":"'APT Proforma'!F32","v":1095},null,{"$f":"IFERROR(VLOOKUP($F$5,LCHI!B:H,6,FALSE),0)","v":0},{"$f":"$G78*$E78","v":0},0.35249999999999998,{"$f":"I78*H78","v":0}]
[null,null,"Secondary pupils not achieving KS2 in Reading or Writing or Maths",null,{"$f":"'APT Proforma'!F33","v":1660},null,{"$f":"IFERROR(VLOOKUP($F$5,LCHI!B:H,7,FALSE),0)","v":0},{"$f":"$G79*$E79","v":0},0.35249999999999998,{"$f":"I79*H79","v":0},null,null,null,null,null,{"$f":"VLOOKUP(F5,'Summary for Prints'!B:S,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"P79-H79-H78","v":{"$error":"#N/A"}}]
[null,null,null,"Amount per pupil",null,null,"Number of Pupils","Total (£)",null,"Total (£)"]
[null,"4) English as an Additional Language","Primary pupils EAL funded for first 3 years in Statutory Education",null,{"$f":"'APT Proforma'!E28","v":550},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'!F29","v":1485},null,{"$f":"IFERROR(VLOOKUP($F$5,EAL!B:D,3,FALSE),0)","v":0},{"$f":"$G82*$E82","v":0},0.40050000000000002,{"$f":"I82*H82","v":0},null,null,null,null,null,{"$f":"VLOOKUP(F5,'Summary for Prints'!B:S,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"P82-H82-H81","v":{"$error":"#N/A"}}]
[null,null,null,"% of NOR","Amount per pupil",null,"Number of Pupils","Total (£)",null,"Total (£)"]
[null,"5) Mobility","Primary pupils included in the October School Census who did not start in August or September (Last 3 academic years)",{"$f":"IFERROR(G84/G58,0)","v":0},{"$f":"'APT Proforma'!E30","v":900},null,{"$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},{"$f":"'APT Proforma'!F30","v":1290},null,{"$f":"IFERROR(VLOOKUP($F$5,MOB!B:D,3,FALSE),0)","v":0},{"$f":"$G85*$E85","v":0},1,{"$f":"I85*H85","v":0},null,null,null,null,null,{"$f":"VLOOKUP(F5,'Summary for Prints'!B:S,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"P85-H85-H84","v":{"$error":"#N/A"}}]
[null,null,null,"Amount of lump sum",null,null,"Number","Total (£)"]
[null,"6) Lump Sum",null,null,{"$f":"IFERROR(VLOOKUP($F$5,'Summary for Prints'!B:AD,9,FALSE),0)","v":0},null,1,{"$f":"$G87*$E87","v":0},null,null,null,null,null,null,null,{"$f":"VLOOKUP(F5,'Summary for Prints'!B:S,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"P87-E87","v":{"$error":"#N/A"}}]
[null,null,null,"Amount of split site funding",null,null,"Number","Total (£)"]
[null,"7) Split Site",null,null,0,null,1,{"$f":"$G89*$E89","v":0},null,null,null,null,null,null,null,{"$f":"VLOOKUP(F5,'Summary for Prints'!B:S,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"P89-E89","v":{"$error":"#N/A"}}]
[null,null,null,"Amount of PFI funding",null,null,"Number","Total (£)"]
[null,"PFI to be paid back to the LA",null,null,{"$f":"IFERROR(VLOOKUP($F$5,'Summary for Prints'!B:AD,12,FALSE),0)","v":0},null,1,{"$f":"$G91*$E91","v":0},null,null,null,null,null,null,null,{"$f":"VLOOKUP(F5,'Summary for Prints'!B:S,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"P91-E91","v":{"$error":"#N/A"}}]
[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$5,'Summary for Prints'!B:AD,14,FALSE)+VLOOKUP($F$5,'Summary for Prints'!B:AD,15,FALSE),0)","v":0},null,1,{"$f":"$G93*$E93","v":0},null,"Total Notional SEN within the School Budget",null,null,null,null,null,{"$f":"VLOOKUP(F5,'Summary for Prints'!B:S,14,FALSE)+VLOOKUP(F5,'Summary for Prints'!B:S,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"P93-E93","v":{"$error":"#N/A"}}]
[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,null,null,null,null,{"$f":"SUM(P61:P93)","v":{"$error":"#N/A"}},{"$f":"P95-H95","v":{"$error":"#N/A"}}]
[]
[null,"Additional Funding","KS1 Class Factor"]
[]
[null,null,null,null,null,null,"Number","Total (£)"]
[null,"KS1 Class Factor (Teacher required for 1:30 pupils ratio)",null,null,{"$f":"IFERROR(VLOOKUP($F$5,'Summary for Prints'!B:AD,19,FALSE),0)","v":0},null,1,{"$f":"$G100*$E100","v":0},null,null,null,null,null,null,null,{"$f":"VLOOKUP(F5,'Summary for Prints'!B:AD,19,FALSE)","v":{"$error":"#N/A"}},{"$f":"P100-H100","v":{"$error":"#N/A"}}]
[]
[null,null,"RATES"]
[]
[null,null,null,null,null,null,"Number","Total (£)"]
[null,"RATES 2021-22 (Including previous year adjustments)",null,null,{"$f":"IFERROR(VLOOKUP($F$5,'Summary for Prints'!B:AD,11,FALSE),0)","v":0},null,1,{"$f":"$G105*$E105","v":0},null,null,null,null,null,null,null,{"$f":"VLOOKUP(F5,'Summary for Prints'!B:AD,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"P105-H105","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Checks with 'Summary for Prints' tab"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P95:P105)","v":{"$error":"#N/A"}},{"$f":"SUM(H95:H105)-P107","v":{"$error":"#N/A"}}]
[null,"School Budget INCLUDING Early Years, Schools Block and High Needs (excl other LA Top up), KS1 Class Factor, Contingency - INCLUDING RATES",null,null,null,null,null,null,{"$f":"$H25+$H42+$H95+$H100+$H105","v":0},null,null,{"$f":"VLOOKUP(F5,'Summary for Prints'!B:AE,29,FALSE)","v":{"$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:AE,30,FALSE)","v":{"$error":"#N/A"}},{"$f":"L110-I110","v":{"$error":"#N/A"}}]
[]
[null,"Potential Total School Budget assuming stand alone Maintained Nursery Supplement funding ends August 2021 - (excluding rates)",null,null,null,null,null,null,{"$f":"$H25+$H42+$H95+$H100+$H105+I25-H105","v":0},null,null,{"$f":"L110+I25","v":{"$error":"#N/A"}},{"$f":"L112-I112","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":"E118*G118","v":0}]
[]
[null,null,"De-delegation from Maintained Schools 2021-22"]
[null,null,null,"Primary Rate","Secondary Rate","Primary net NOR","Secondary Net NOR","Total (£)"]
[null,"CFR code E23","Contingencies (SIFD & Contingencies)",{"$f":"-'DE-DEL'!K10","v":-6.44},{"$f":"-'DE-DEL'!L10","v":-6.44},{"$f":"IFERROR(VLOOKUP($F$5,'DE-DEL'!$B:$E,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($F$5,'DE-DEL'!$B:$E,4,FALSE),0)","v":0},{"$f":"D122*F122+E122*G122","v":0}]
[null,null,null,"Rate","Rate","Prim Net NOR","Sec Net NOR","Total (£)"]
[null,"CFR code E23","Insurance",{"$f":"-'DE-DEL'!K14","v":-13.948},{"$f":"-'DE-DEL'!L14","v":-13.948},{"$f":"IFERROR(VLOOKUP($F$5,'DE-DEL'!$B:$E,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($F$5,'DE-DEL'!$B:$E,4,FALSE),0)","v":0},{"$f":"D124*F124+E124*G124","v":0}]
[null,null,null,"Rate","Rate","Prim Net NOR","Sec Net NOR","Total (£)"]
[null,"CFR code E19","Staff Costs Supply",{"$f":"-'DE-DEL'!K18","v":-23.66},{"$f":"-'DE-DEL'!L18","v":-23.66},{"$f":"IFERROR(VLOOKUP($F$5,'DE-DEL'!$B:$E,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($F$5,'DE-DEL'!$B:$E,4,FALSE),0)","v":0},{"$f":"D126*F126+E126*G126","v":0}]
[null,null,null,"Rate","Rate","Prim Net NOR","Sec Net NOR","Total (£)"]
[null,"CFR code E27","Support UAG and Bilingual",{"$f":"-'DE-DEL'!K20","v":-14.17},{"$f":"-'DE-DEL'!L20","v":-14.17},{"$f":"IFERROR(VLOOKUP($F$5,'DE-DEL'!$B:$E,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($F$5,'DE-DEL'!$B:$E,4,FALSE),0)","v":0},{"$f":"D128*F128+E128*G128","v":0}]
[null,null,null,"Rate","Rate","Prim Net NOR","Sec Net NOR","Total (£)"]
[null,"CFR code E27","Behaviour Support",{"$f":"-'DE-DEL'!K22","v":-11.18},{"$f":"-'DE-DEL'!L22","v":0},{"$f":"IFERROR(VLOOKUP($F$5,'DE-DEL'!$B:$E,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($F$5,'DE-DEL'!$B:$E,4,FALSE),0)","v":0},{"$f":"D130*F130+E130*G130","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,{"$f":"H122+H124+H126+H128+H130","v":0},null,null,null,null,null,null,null,{"$f":"VLOOKUP(F5,'Summary for Prints'!B:AD,17,FALSE)","v":{"$error":"#N/A"}},{"$f":"P132-H132","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[null,null,"Academies & other non maintained Schools - to be confirmed"]
[null,null,null,"Primary Rate","Secondary Rate","Primary net NOR","Secondary Net NOR","Total (£)"]
[null,null,"Staff Costs Supply",-21.14,-21.14,{"$f":"IF($H$132>0,,L$61)","v":0},{"$f":"IF($H$132>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,"Support UAG and Bilingual",-9.6999999999999993,-11.93,{"$f":"IF($H$132>0,,L$61)","v":0},{"$f":"IF($H$132>0,,M$61)","v":0},{"$f":"D141*F141+E141*G141","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$132>0,,L$61)","v":0},{"$f":"IF($H$132>0,,M$61)","v":0},{"$f":"D143*F143+E143*G143","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":"H143+H141+H139","v":0}]

{"sheet":"Special Schools & PRU","index":2,"n_rows":33,"n_cols":4,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,3],[32,0,32,3],[22,1,22,2],[6,0,6,3],[18,1,18,2],[26,1,26,2],[16,1,16,2],[20,1,20,2]]}
["Special School Budgets 2021/22"]
["Please select your school in the cell below"]
["CLICK ON THE ARROW BUTTON TO SELECT YOUR SCHOOL FROM THE LIST"]
[null,null,"DFE"]
[null,null,{"$f":"VLOOKUP($A$3,'Special Schools List'!A:C,3,FALSE)","v":"All"}]
[]
["High Needs Formula Indicative 2021/22"]
[null,"Places","Rate","Total (£)"]
["Element 1 & 2 (Place led funding) - Special Schools Pre 16 ",{"$f":"SUMIF('Special Schools 2021-22'!C:C,C5,'Special Schools 2021-22'!I:I)","v":705},10000,{"$f":"C9*B9","v":7050000}]
[null,"Places","Rate","Total (£)"]
["Element 1 & 2 (Place led funding) - Special Schools Post 16",{"$f":"SUMIF('Special Schools 2021-22'!C:C,C5,'Special Schools 2021-22'!J:J)","v":103},10000,{"$f":"C11*B11","v":1030000}]
[null,"Places",null,"Total (£)"]
["Element 1 & 2 (Place led funding) - Alternative Provision",{"$f":"SUMIF('Special Schools 2021-22'!C:C,C5,'Special Schools 2021-22'!H:H)","v":100},10000,{"$f":"B13*C13","v":1000000}]
[null,null,null,"Total (£)"]
["Teacher Pay and Pension Grant",{"$f":"B9+B11+B13","v":908},660,{"$f":"C15*B15","v":599280}]
[]
["Element 3 - Derby City Pupils (banding) funding Pre 16*","See separate breakdown sheet",null,{"$f":"SUMIF('Special Schools 2021-22'!$C:$C,$C$5,'Special Schools 2021-22'!$S:$S)","v":7995648}]
[null,null,null,"Total (£)"]
["Element 3 - Derby City Pupils (banding) funding Post 16*","See separate breakdown sheet",null,{"$f":"SUMIF('Special Schools 2021-22'!$C:$C,$C$5,'Special Schools 2021-22'!$T:$T)","v":967291}]
[null,null,null,"Total (£)"]
["Residential Places","See separate breakdown sheet",null,{"$f":"SUMIF('Special Schools 2021-22'!$C:$C,$C$5,'Special Schools 2021-22'!$U:$U)","v":234360}]
[null,null,null,"Total (£)"]
["Other - Exceptional Payments","See separate breakdown sheet",null,{"$f":"SUMIF('Special Schools 2021-22'!$C:$C,$C$5,'Special Schools 2021-22'!$V:$V)","v":413895.31}]
[null,null,null,"Total (£)"]
["MFG",null,null,{"$f":"SUMIF('Special Schools 2021-22'!$C:$C,$C$5,'Special Schools 2021-22'!$X:$X)","v":120095}]
[null,null,null,"Total (£)"]
["PFI",null,null,{"$f":"SUMIF('Special Schools 2021-22'!$C:$C,$C$5,'Special Schools 2021-22'!$Y:$Y)","v":94219.292847999997}]
[null,null,null,"Total (£)"]
["High Needs Funding from Derby City LA / EFA*",null,null,{"$f":"D9+D11+D13+D17+D19+D23+D27+D21+D25+D15","v":19504788.602847997}]
[null,"No.of Pupils",null,"Total (£)"]
["Element 3 - Other LA (banding) funding (Academies to reclaim Element 3 from other LA's directly)*",{"$f":"SUMIF('Special Schools 2021-22'!C:C,C5,'Special Schools 2021-22'!M:M)+SUMIF('Special Schools 2021-22'!C:C,C5,'Special Schools 2021-22'!N:N)","v":55},"See separate breakdown sheet",{"$f":"SUMIF('Special Schools 2021-22'!$C:$C,$C$5,'Special Schools 2021-22'!$AA:$AA)","v":483851}]
[]
["*Please note that High Needs top up funding follows the pupil, therefore funding will be adjusted in year where there are pupil movements"]

{"sheet":"DSG MNS Allocations","index":3,"n_rows":12,"n_cols":10,"rows_kept":12,"cut":false,"hidden":true,"merged":[[0,9,0,23],[8,9,8,23]]}
["Dedicated schools grant: 2021 to 2022 supplementary funding for maintained nursery schools",null,"2021 to 2022 Indicative / conditional supplementary funding allocation for maintained nursery schools (£s) ","April 2021 to August 2021 indicative supplementary funding allocation for maintained nursery schools (£s)","September 2021 to March 2022 conditional supplementary funding allocation for maintained nursery schools (£s)1",null,null,null,null,"Dedicated schools grant (DSG): 2021 to 2022 supplementary funding allocations for maintained nursery schools"]
["England",null,55836194,23265080.833333336,32571113.166666672,null,null,null,null,"This file gives details of the 2021 to 2022 financial year supplementary funding for maintained nursery schools calculations which form part of the early years block in the DSG allocations"]
[831,"Derby",1177222,490509.16666666669,686712.83333333337,null,null,null,null,"Please note that Isles of Scilly and City of London are not included within this file."]
[null,null,null,null,null,null,null,null,null,"For 2021 to 2022, part of the supplementary funding allocations are published as indicative, and part as conditional. The allocations for April 2021 to August 2021 are indicative and will be updated"]
[null,null,1,{"$f":"D3/C3","v":0.41666666666666669},{"$f":"E3/C3","v":0.58333333333333337},null,null,null,null,"on the same basis as the universal entitlements (more information on funding arrangements in this period will follow). That is the only adjustment that will be made to those figures. "]
[null,null,null,null,null,null,null,null,null,"However, the maintained nursery school supplementary funding allocations for September 2021 to March 2022 are conditional: they may be subject to change and local authorities should "]
[null,"Lump Sum:",{"$f":"'2021-22 Nursery Budget'!Z28","v":700000},null,null,null,null,null,null,"therefore treat them as unconfirmed."]
[null,"Base Rate:",{"$f":"'2021-22 Nursery Budget'!AA28","v":405186.54000000004}]
[null,"Business Rates:",{"$f":"'2021-22 Nursery Budget'!AB28","v":71650},null,null,null,null,null,null,"Further information regarding maintained nursery schools supplementary funding is available at the following link:"]
[null,null,{"$f":"SUM(C7:C9)","v":1176836.54},null,null,null,null,null,null,"https://www.gov.uk/government/publications/dedicated-schools-grant-dsg-2021-to-2022"]
[null,null,null,null,null,null,null,null,null,"Publication date: 17th December 2020"]
[null,null,{"$f":"C3-C10","v":385.45999999996275}]

{"sheet":"2021-22 Nursery Budget","index":4,"n_rows":266,"n_cols":43,"rows_kept":266,"cut":false,"hidden":true,"merged":[]}
["Early Years Single Formula Budget"]
[null,null,null,null,null,null,null,null,null,null,"DEPRIVATION IMD"]
["2021/22 Budget estimate workings",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,1.32,null,4.43,0.6,0.2,0.2]
[]
["Schools with Nursery Classes","Cost Centre","DFE Ref","Synergy Ref","Summer Term 2020 Actual\n12 weeks","Autumn Term 2020 Adj Actuals\n14 weeks","Spring Term 2020/21 Budget 12 weeks","Total Base Hours","Setting Type",null,"Summer Term 2020 Actual","Autumn Term 2020/21 Budget","Spring Term 2020/21 Budget","Total IMD top 20% Hours","Summer Term 2020 Actual","Autumn Term 2020/21 Budget","Spring Term 2020/21 Budget","Total IMD 20% to 40% Hours","Grand Total Deprivation (hours)",null,"Summer Term 2020 Actual","Autumn Term 2020/21 Budget","Spring Term 2020/21 Budget","Total EAL (hours)",null,"Standalone Lump Sum","Standalone Supplement","Business Rates (NNDR)","Base Costs","IMD 20% Most Deprived","IMD 20% to 40% Deprived","EAL","Grand Total",null,"2020/21 Budget","Increase or Decrease (-)",null,"2021/22 Base Hours","2020/21 Budget Base Hours","Increase or Decrease (-)"]
[]
["Alvaston Infant and Nursery School","E200201",2443,null,15480,16110,8100,39690,"M",null,5220,5732.4534511582342,2840.4881222403142,13792.94157339855,6660,7345.407094994307,4783.3381161496272,18788.745211143934,32581.686784542486,null,0,320.63447835573589,697.51433447890258,1018.1488128346384,null,0,0,0,175826.69999999998,8275.7649440391287,3757.7490422287869,203.6297625669277,188063.84374883486,null,168373,19690.843748834857,null,39690,35766,3924,null,null,{"$f":"VLOOKUP(C7,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2443}]
["Ashgate Nursery","E100101",1014,null,10848,9266,9180,29294,"S",null,2772,2666.7886431581774,2641.6455740469532,8080.4342172051311,6996,5595.3309461987437,4957.7721509261728,17549.103097124917,25629.537314330046,null,1080,1302.6559642223363,1174.9268754624459,3557.5828396847824,null,100000,38668.080000000002,12000,129772.42,4848.2605303230785,3509.8206194249833,711.51656793695656,289510.09771768504,null,284997,4513.0977176850429,null,29294,29016,278,null,null,{"$f":"VLOOKUP(C8,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":1014}]
["Becket Primary School","E200901",2405,null,8280,7320,1980,17580,"M",null,5220,4823.1858190152525,1691.6900676027044,11734.875886617956,3060,2970.9283553022633,1442.5059141374768,7473.4342694397401,19208.310156057698,null,1260,1762.2199270486346,1559.9944125692175,4582.2143396178517,null,0,0,0,77879.399999999994,7040.9255319707736,1494.686853887948,916.44286792357036,87331.455253782289,null,90394,-3062.5447462177108,null,17580,18288,-708,null,null,{"$f":"VLOOKUP(C9,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2405}]
["Bemrose","E300101",4177,null,5040,1470,3060,9570,"M",null,1080,389.84881103345225,1410.4636920384951,2880.3125030719475,2880,936.42277300690864,2474.2476324096801,6290.6704054165893,9170.9829084885369,null,1440,500.72557586640778,1847.4057400112547,3788.1313158776625,null,0,0,0,42395.1,1728.1875018431685,1258.1340810833181,757.62626317553259,46139.047846102018,null,63319,-17179.952153897982,null,9570,13335,-3765,null,null,{"$f":"VLOOKUP(C10,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":4177}]
["Brackensdale ER (Enhanced Resource) Primary School","E201501",2432,null,5760,4560,9000,19320,"M",null,1260,1109.4076297727543,2390.3849577214064,4759.7925874941611,4320,2772.1508293472316,4335.1653559185324,11427.316185265765,16187.108772759926,null,360,426.17840305320658,425.65060240963851,1211.8290054628451,null,0,0,0,85587.599999999991,2855.8755524964968,2285.4632370531531,242.36580109256903,90971.304590642205,null,98112,-7140.6954093577951,null,19320,20940,-1620,null,null,{"$f":"VLOOKUP(C11,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2432}]
["Cavendish Close Infant School","E202001",2449,null,13680,13995,14040,41715,"M",null,2700,2484.2027196962035,2394.6814185156936,7578.8841382118972,6120,5975.6810911616767,4836.756821565511,16932.43791272719,24511.322050939089,null,180,375.47641973317701,729.18534113393912,1284.6617608671161,null,0,0,0,184797.44999999998,4547.3304829271383,3386.4875825454383,256.93235217342323,192988.200417646,null,192589,399.20041764600319,null,41715,42075,-360,null,null,{"$f":"VLOOKUP(C12,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2449}]
["Central Nursery","E100301",1006,null,22204,14169.5,14760,51133.5,"S",null,7128,4339.937650051027,4075.0943174316385,15543.031967482664,5952,4490.2571124261358,5168.8425088259937,15611.09962125213,31154.131588734796,null,1440,1385.0997934209461,1686.120931053294,4511.2207244742403,null,100000,67496.22,13750,226521.405,9325.8191804895978,3122.2199242504262,902.24414489484809,421117.90824963484,null,411812,9305.9082496348419,null,51133.5,50512.5,621,null,null,{"$f":"VLOOKUP(C13,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":1006}]
["Harrington Nursery","E100401",1008,null,14400,14112,14400,42912,"S",null,13500,12965.267041409761,12026.408593058137,38491.675634467894,180,1269.3049657074459,3465.9455697192607,4915.2505354267068,43406.926169894599,null,900,3811.032995699944,8577.3089941650087,13288.341989864952,null,100000,56643.840000000004,5750,190100.15999999997,23095.005380680737,983.05010708534144,2657.6683979729905,379229.72388573905,null,376152,3077.7238857390475,null,42912,42870,42,null,null,{"$f":"VLOOKUP(C14,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":1008}]
["Lord St Nursery","E100501",1005,null,19008,13629,14760,47397,"S",null,15948,11709.096387721345,13012.524224655046,40669.620612376391,1800,1742.2210118722689,3227.6400167624297,6769.8610286346984,47439.481641011087,null,1080,1565.8552789936964,3332.3980764895655,5978.2533554832626,null,100000,62564.04,17350,209968.71,24401.772367425834,1353.9722057269398,1195.6506710966526,416834.14524424943,null,435674,-18839.854755750566,null,47397,50676,-3279,null,null,{"$f":"VLOOKUP(C15,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":1005}]
["Meadow Farm Community Primary School","E203901",2452,null,6480,5460,3240,15180,"M",null,3240,2576.6341657870462,1316.3053319050418,7132.9394976920885,1440,946.81792692921545,243.11370637730468,2629.9316333065203,9762.8711309986084,null,1080,684.40702930118675,323.83191874217334,2088.2389480433603,null,0,0,0,67247.399999999994,4279.7636986152529,525.98632666130413,417.6477896086721,72470.797814885227,null,68286,4184.7978148852271,null,15180,14550,630,null,null,{"$f":"VLOOKUP(C16,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2452}]
["Oakwood Infant School","E204701",2473,null,13080,11175,14040,38295,"M",null,7200,5975.6335791173278,6772.6860499057157,19948.319629023044,5520,4517.2934694689611,5661.4319213907556,15698.725390859716,35647.04501988276,null,180,273.5404124466728,566.84069105507297,1020.3811035017458,null,0,0,0,169646.84999999998,11968.991777413827,3139.7450781719435,204.07622070034915,184959.66307628609,null,190928,-5968.3369237139123,null,38295,40050,-1755,null,null,{"$f":"VLOOKUP(C17,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2473}]
["Parkview Primary School","E204901",2003,null,7029,5985,7020,20034,"M",null,180,286.03035255070375,544.36581833229889,1010.3961708830027,0,51.154156527801796,167.10357799081919,218.25773451862099,1228.6539054016237,null,180,181.60683638730106,203.24899886518347,564.85583525248455,null,0,0,0,88750.62,606.2377025298016,43.651546903724203,112.97116705049692,89513.480416484017,null,91518,-2004.519583515983,null,20034,20706,-672,null,null,{"$f":"VLOOKUP(C18,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2003}]
["Ravensdale Infant and Nursery School","E205401",2462,null,8355,9030,7920,25305,"M",null,720,857.62560753603566,602.00437964700927,2179.6299871830452,720,1264.3202040736339,1426.8324581106322,3411.1526621842659,5590.782649367311,null,0,324.73119130562742,898.13527163433503,1222.8664629399625,null,0,0,0,112101.15,1307.7779923098271,682.2305324368532,244.57329258799251,114335.73181733466,null,115274,-938.26818266534247,null,25305,25620,-315,null,null,{"$f":"VLOOKUP(C19,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2462}]
["Redwood Primary School","E205601",2505,null,17100,12615,14760,44475,"M",null,8460,6222.8821572932093,6668.1681545152169,21351.050311808427,360,960.67414171089399,2828.3419400593457,4149.0160817702399,25500.066393578665,null,900,1970.0592634529266,5438.9967999672499,8309.0560634201756,null,0,0,0,197024.25,12810.630187085057,829.803216354048,1661.8112126840351,212326.49461612312,null,209853,2473.4946161231201,null,44475,43905,570,null,null,{"$f":"VLOOKUP(C20,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2505}]
["Roe Farm Primary School","E206001",2001,null,12060,9090,10080,31230,"M",null,7380,5783.4282730047235,6552.4553445049742,19715.883617509699,3960,3188.7544414908334,4045.3785741923548,11194.133015683188,30910.016633192885,null,540,650.04867552679696,1104.0976767604113,2294.1463522872082,null,0,0,0,138348.9,11829.530170505819,2238.8266031366379,458.82927045744168,152876.08604409988,null,156629,-3752.9139559001196,null,31230,32400,-1170,null,null,{"$f":"VLOOKUP(C21,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2001}]
["Rosehill Infant and Nursery School","E206101",2429,null,9000,6990,5940,21930,"M",null,9000,6992.7533662024207,6158.6914199222329,22151.444786124655,0,1194.3031951053704,3770,4964.3031951053708,27115.747981230026,null,1440,2742.1226066927693,5745.927799238334,9928.0504059311024,null,0,0,0,97149.9,13290.866871674792,992.86063902107423,1985.6100811862207,113419.23759188209,null,112901,518.23759188209078,null,21930,21993,-63,null,null,{"$f":"VLOOKUP(C22,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2429}]
["Shelton Infant School","E206201",2444,null,9360,10890,9360,29610,"M",null,4860,5509.5300469392914,4569.3911185880024,14938.921165527294,1980,2794.2692444576537,2841.4549003111806,7615.7241447688339,22554.645310296128,null,0,553.35856191123503,1495.4400805369739,2048.7986424482087,null,0,0,0,131172.29999999999,8963.3526993163759,1523.1448289537668,409.75972848964176,142068.55725675978,null,139637,2431.5572567597847,null,29610,29310,300,null,null,{"$f":"VLOOKUP(C23,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2444}]
["St James' Church of England (Aided) Infant School and Nursery","E207001",3526,null,4680,3500,2700,10880,"M",null,4680,3435.3398788089062,2489.9469777306467,10605.286856539553,0,578.71591908531218,1880,2458.7159190853122,13064.002775624866,null,360,833.88539381250621,1928.9362650423416,3122.8216588548476,null,0,0,0,48198.399999999994,6363.1721139237316,491.74318381706246,624.5643317709696,55677.879629511757,null,55982,-304.12037048824277,null,10880,11010,-130,null,null,{"$f":"VLOOKUP(C24,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":3526}]
["Stonehill Nursery","E100601",1010,null,14760,13530,11520,39810,"S",null,10800,10216.637427022535,8902.9666372014126,29919.604064223946,3960,3451.7582566372666,3233.3213565138399,10645.079613151107,40564.683677375055,null,1800,4032.3295040551288,7937.7034664500898,13770.032970505219,null,100000,52549.200000000004,5400,176358.3,17951.762438534366,2129.0159226302217,2754.0065941010439,357142.28495526558,null,337634,19508.284955265583,null,39810,37200,2610,null,null,{"$f":"VLOOKUP(C25,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":1010}]
["Walbrook Nursery","E100701",1009,null,15120,12390,14400,41910,"S",null,14220,11060.05171596481,11641.361373372489,36921.413089337293,360,1484.3247530888523,4450.8273125063597,6295.1520655952118,43216.565154932505,null,1260,3979.0409474714997,9889.3709530694559,15128.411900540956,null,100000,55321.200000000004,10150,185661.3,22152.847853602376,1259.0304131190424,3025.6823801081914,377570.0606468296,null,372860,4710.0606468296028,null,41910,41730,180,null,null,{"$f":"VLOOKUP(C26,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":1009}]
["Whitecross Nursery","E100801",1015,null,17502,21161,15840,54503,"S",null,972,1626.1033304443802,1557.2477113184661,4155.3510417628459,1440,1976.7974845790761,1999.5076462366319,5416.3051308157083,9571.6561725785541,null,180,467.3130938406789,813.62769026031492,1460.9407841009938,null,100000,71943.960000000006,7250,241448.28999999998,2493.2106250577076,1083.2610261631417,292.1881568201988,424510.909808041,null,420730,3780.909808041004,null,54503,54833,-330,null,null,{"$f":"VLOOKUP(C27,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":1015}]
["Maintained subtotal",null,null,null,249226,216447.5,206100,671773.5,null,null,126540,106762.83805368761,100258.97128425392,333561.80933794152,57708,55506.887373171856,67239.52748010392,180454.41485327575,514016.22419121728,null,15660,28142.322352598418,56376.662919395196,100178.98527199362,null,700000,405186.54000000004,71650,2975956.6049999991,200137.08560276488,36090.882970655155,20035.797054398725,4409056.9106278187,null,4393654,15402.91062781855,null,671773.5,676785.5,-5012]
[]
["Arboretum Primary School",null,2629,null,14040,14490,12960,41490,"A",null,13320,13560.196772594734,11437.64417494517,38317.840947539902,360,1326.5663623394892,3228.4291493074816,4914.995511646971,43232.836459186874,null,2340,5628.1965290418848,11255.519253964652,19223.715783006537,null,0,0,0,183800.69999999998,22990.704568523939,982.99910232939419,3844.7431566013074,211619.14682745462,null,210842,777.14682745462051,null,41490,41490,0,null,null,{"$f":"VLOOKUP(C30,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2629}]
["Ashwood Spencer Academy (Osmaston) Primary School",null,2021,null,7740,6510,8640,22890,"A",null,7740,6181.6422341331663,7485.451726468229,21407.093960601396,0,571.64253619027261,2009.9689175722485,2581.6114537625213,23988.705414363918,null,360,879.20363358758414,2521.3934213240864,3760.5970549116705,null,0,0,0,101402.7,12844.256376360838,516.32229075250427,752.1194109823341,115515.39807809568,null,124612,-9096.6019219043228,null,22890,24870,-1980,null,null,{"$f":"VLOOKUP(C31,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2021}]
["Asterdale Primary School",null,2464,null,9516,8137.5,6660,24313.5,"A",null,5292,4157.7552611764504,3070.6829545454543,12520.438215721906,300,653.12068799872782,1301.4162639209917,2254.5369519197193,14774.975167641625,null,0,253.74614897803221,758.1513970110459,1011.8975459890781,null,0,0,0,107708.80499999999,7512.2629294331437,450.90739038394389,202.37950919781565,115874.35482901489,null,108224,7650.3548290148901,null,24313.5,23005.5,1308,null,null,{"$f":"VLOOKUP(C32,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2464}]
["Beaufort Community Primary School",null,2004,null,7884,7293,4320,19497,"A",null,4860,5250.7368855978302,4782.24352920621,14892.980414804042,1404,1807.8813051149018,2379.1635548917102,5591.044860006612,20484.025274810654,null,0,173.24091208780561,463.13973165719813,636.38064374500368,null,0,0,0,86371.709999999992,8935.7882488824253,1118.2089720013225,127.27612874900075,96552.983349632734,null,111530,-14977.016650367266,null,19497,22845,-3348,null,null,{"$f":"VLOOKUP(C33,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2004}]
["Breadsall Hill Top Primary School",null,2018,null,10260,8115,10800,29175,"A",null,3240,1946.5305857582616,1785.4007131744527,6971.9312989327145,5580,3475.4884425447804,1937.2990509631557,10992.787493507936,17964.71879244065,null,360,296.06363068942784,691.81940514802284,1347.8830358374507,null,0,0,0,129245.24999999999,4183.1587793596282,2198.5574987015875,269.57660716749018,135896.5428852287,null,133830,2066.5428852287005,null,29175,29130,45,null,null,{"$f":"VLOOKUP(C34,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2018}]
["Brookfield Primary School",null,2512,null,9000,7224,5940,22164,"A",null,0,155.71334543562958,477.74509803921569,633.45844347484524,540,314.95248011328141,216.30769230769226,1071.2601724209735,1704.7186158958189,null,0,637.14218197040486,1954.8199503311257,2591.9621323015308,null,0,0,0,98186.51999999999,380.07506608490712,214.25203448419472,518.39242646030618,99299.239527029393,null,92096,7203.2395270293928,null,22164,20688,1476,null,null,{"$f":"VLOOKUP(C35,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2512}]
["Bishop Lonsdale Church of England (Aided) Primary School",null,2011,null,7380,6200,5040,18620,"A",null,1080,829.26692170980846,472.60792944761675,2381.8748511574254,5940,4862.2209272001492,3584.3795575056174,14386.600484705767,16768.475335863193,null,900,984.47962388250232,1101.632528744384,2986.1121526268862,null,0,0,0,82486.599999999991,1429.1249106944551,2877.3200969411537,597.22243052537726,87390.267438160983,null,91324,-3933.7325618390169,null,18620,19655,-1035,null,null,{"$f":"VLOOKUP(C36,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2011}]
["Borrow Wood Primary School",null,5201,null,5220,5670,3780,14670,"A",null,1440,1403.1202892331544,406.36051526850946,3249.4808045016639,0,106.63188854489165,267.99019607843138,374.62208462332302,3624.1028891249871,null,0,35.810526315789474,90,125.81052631578947,null,0,0,0,64988.1,1949.6884827009983,74.924416924664612,25.162105263157898,67037.875004888818,null,71018,-3980.1249951111822,null,14670,15690,-1020,null,null,{"$f":"VLOOKUP(C37,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":5201}]
["Carlyle Infant School",null,2456,null,8892,6930,14040,29862,"A",null,612,405.81933808551787,662.25181666525305,1680.0711547507708,720,404.63571632904655,759.31032392957786,1883.9460402586244,3564.0171950093954,null,180,496.71080692816696,1683.7138623442604,2360.4246692724273,null,0,0,0,132288.66,1008.0426928504625,376.78920805172493,472.08493385448548,134145.57683475668,null,129746,4399.5768347566773,null,29862,29220,642,null,null,{"$f":"VLOOKUP(C38,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2456}]
["Chaddesden Park Primary School",null,2467,null,7140,9240,7200,23580,"A",null,660,1108.5445385592861,1060.2583885688762,2828.8029271281621,5040,5695.8985353446133,3466.0446220130898,14201.943157357702,17030.746084485865,null,0,63.125066271372958,133.8333385558654,196.95840482723835,null,0,0,0,104459.4,1697.2817562768971,2840.3886314715405,39.391680965447676,109036.46206871387,null,91388,17648.462068713867,null,23580,20010,3570,null,null,{"$f":"VLOOKUP(C39,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2467}]
["Cherry Tree Hill Primary School",null,2451,null,8820,10626,9360,28806,"A",null,1980,2328.7932653381963,1896.8844231599167,6205.6776884981127,1980,2823.3816001583164,3210.8528677272038,8014.2344678855206,14219.912156383634,null,0,150.20042764042353,399.03614457831321,549.23657221873668,null,0,0,0,127610.57999999999,3723.4066130988676,1602.8468935771043,109.84731444374734,133046.68082111972,null,128511,4535.6808211197203,null,28806,28050,756,null,null,{"$f":"VLOOKUP(C40,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2451}]
["Cotton's Farm Primary School",null,2023,null,1260,840,720,2820,"A",null,1080,916.5373811622477,1136.4458382333726,3132.9832193956199,0,216.29969553898425,668.21155943293343,884.51125497191765,4017.4944743675378,null,360,443.47099021042243,800.00859475719801,1603.4795849676204,null,0,0,0,12492.599999999999,1879.7899316373719,176.90225099438354,320.69591699352412,14869.988099625278,null,19067,-4197.0119003747222,null,2820,3675,-855,null,null,{"$f":"VLOOKUP(C41,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2023}]
["Derwent Community School",null,2016,null,5868,5019,4500,15387,"A",null,5544,4916.9882075315099,4511.2573319958847,14972.245539527396,180,477.00232273246201,1282.3699421965318,1939.3722649289939,16911.617804456389,null,540,662.55192212482677,861.21865426075112,2063.7705763855779,null,0,0,0,68164.409999999989,8983.3473237164362,387.87445298579883,412.7541152771156,77948.385891979327,null,83534,-5585.6141080206726,null,15387,16719,-1332,null,null,{"$f":"VLOOKUP(C42,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2016}]
["Firs Estate Primary School",null,2013,null,4140,3150,1080,8370,"A",null,2520,1981.5609737220773,1143.1865224038577,5644.747496125935,1620,1738.9424042418054,1414.6888947978198,4773.6312990396254,10418.378795165561,null,180,504.68620797810155,917.37760542898684,1602.0638134070882,null,0,0,0,37079.1,3386.8484976755608,954.72625980792509,320.41276268141769,41741.087520164903,null,46974,-5232.9124798350967,null,8370,9600,-1230,null,null,{"$f":"VLOOKUP(C43,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2013}]
["Grampian Primary School /Academy",null,2010,null,8532,7182,8640,24354,"A",null,5580,4597.5638136098223,4928.2351875039849,15105.799001113806,0,1244.4789356984475,4219.9999999999991,5464.4789356984465,20570.277936812254,null,720,1273.7469004680399,2759.2470083540302,4752.9939088220699,null,0,0,0,107888.21999999999,9063.4794006682841,1092.8957871396894,950.59878176441407,118995.19396957237,null,116997,1998.1939695723704,null,24354,24030,324,null,null,{"$f":"VLOOKUP(C44,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2010}]
["Griffe Field Primary School",null,2002,null,8280,8980,8820,26080,"A",null,0,49.007848908511164,148.33333333333334,197.34118224184451,180,174.73404814464416,138.87209672287622,493.60614486752036,690.94732710936489,null,2160,1749.3989490131178,2714.9513846521759,6624.3503336652939,null,0,0,0,115534.39999999999,118.4047093451067,98.721228973504083,1324.8700667330588,117076.39600505166,null,121261,-4184.6039949483384,null,26080,27366,-1286,null,null,{"$f":"VLOOKUP(C45,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2002}]
["Homefields Primary",null,2006,null,9522,10288.5,8820,28630.5,"A",null,0,62.79049515782684,175.03037428963356,237.82086944746038,864,987.43414186237703,1154.5020626468427,3005.9362045092198,3243.75707395668,null,1452,1610.7956948730816,1585.1409467961839,4647.9366416692656,null,0,0,0,126833.11499999999,142.69252166847622,601.18724090184401,929.58732833385318,128506.58209090416,null,125142,3364.5820909041649,null,28630.5,28161.5,469,null,null,{"$f":"VLOOKUP(C46,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2006}]
["Hackwood Primary Academy",null,2024,null,2520,5040,0,7560,"A",null,180,243.87096774193549,0,423.87096774193549,180,650.32258064516122,0,830.32258064516122,1254.1935483870966,null,180,487.74193548387098,0,667.74193548387098,null,0,0,0,33490.799999999996,254.32258064516128,166.06451612903226,133.54838709677421,34044.735483870958,null,5352,28692.735483870958,null,7560,1200,6360,null,null,{"$f":"VLOOKUP(C47,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2024}]
["Hardwick Primary School",null,3544,null,9360,8610,7560,25530,"A",null,9000,8137.7855039049873,6939.8099784778515,24077.595482382836,360,1140.1237357053101,2600.6456414119125,4100.7693771172226,28178.36485950006,null,1260,3247.8079476859175,7320.259803068695,11828.067750754613,null,0,0,0,113097.9,14446.557289429702,820.15387542344456,2365.6135501509229,130730.22471500408,null,136002,-5271.7752849959215,null,25530,26775,-1245,null,null,{"$f":"VLOOKUP(C48,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":3544}]
["Lakeside Community Primary School",null,2022,null,16392,12992,13656,43040,"A",null,8400,6891.0449743622303,7173.7081047221673,22464.753079084396,7656,6355.7843850251356,7662.4926055635669,21674.276990588703,44139.030069673099,null,2148,1872.7506825460548,1731.0632217350831,5751.8139042811381,null,0,0,0,190667.19999999998,13478.851847450636,4334.8553981177411,1150.3627808562276,209631.27002642458,null,212379,-2747.7299735754204,null,43040,44030,-990,null,null,{"$f":"VLOOKUP(C49,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2022}]
["Reigate Primary School",null,2020,null,6996,4683,4320,15999,"A",null,1656,1011.5989902549113,1128.026531088688,3795.6255213435993,4620,3159.2260696055018,2942.1791346612058,10721.405204266708,14517.030725610308,null,0,246.37262323558932,841.70736689006901,1088.0799901256582,null,0,0,0,70875.569999999992,2277.3753128061594,2144.2810408533419,217.61599802513166,75514.842351684623,null,76686,-1171.1576483153767,null,15999,16491,-492,null,null,{"$f":"VLOOKUP(C50,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2020}]
["St Alban's Catholic Primary School",null,3543,null,12165,8904,14040,35109,"A",null,1845,1996.5199203443308,4378.8964379345362,8220.4163582788678,4419,3014.9534984892748,3447.6404288477047,10881.593927336979,19102.010285615848,null,1566,1677.7183585416399,3621.3429750717014,6865.061333613341,null,0,0,0,155532.87,4932.2498149673202,2176.3187854673956,1373.0122667226683,164014.4508671574,null,170618,-6603.5491328425996,null,35109,36770.5,-1661.5,null,null,{"$f":"VLOOKUP(C51,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":3543}]
["St Chad's Church of England (Controlled) Nursery and Infant School",null,3158,null,2160,2730,2340,7230,"A",null,1980,2639.8644767520514,2491.2894384312567,7111.1539151833076,0,604.14937759336101,1600,2204.1493775933609,9315.303292776669,null,0,1031.1325682088536,2730.8016366849856,3761.9342048938393,null,0,0,0,32028.899999999998,4266.6923491099842,440.82987551867222,752.38684097876785,37488.80906560742,null,44368,-6879.1909343925799,null,7230,8670,-1440,null,null,{"$f":"VLOOKUP(C52,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":3158}]
["St Mary's Catholic Primary School",null,3528,null,9468,9786,6660,25914,"A",null,3168,3694.4654408578199,2602.1746818504562,9464.6401227082752,2340,2315.1375482161079,1584.8293469497446,6239.9668951658523,15704.607017874128,null,3060,3939.9896719411422,3527.9854862686798,10527.975158209822,null,0,0,0,114799.01999999999,5678.7840736249645,1247.9933790331706,2105.5950316419644,123831.39248430009,null,112841,10990.392484300086,null,25914,23721,2193,null,null,{"$f":"VLOOKUP(C53,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":3528}]
["Village Primary School",null,3546,null,12420,10710,12960,36090,"A",null,9720,8247.237462601237,9881.1111134713956,27848.348576072633,1980,2102.8295819635746,3216.0055661125493,7298.8351480761239,35147.183724148759,null,8640,6501.608780650753,6128.7825297559002,21270.391310406652,null,0,0,0,159878.69999999998,16709.00914564358,1459.7670296152248,4254.0782620813306,182301.55443734015,null,186895,-4593.4455626598501,null,36090,37350,-1260,null,null,{"$f":"VLOOKUP(C54,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":3546}]
["Walter Evans Church of England (Aided) Primary School",null,3530,null,8640,9548,9000,27188,"A",null,0,127.04321532013216,361.75648702594816,488.79970234608032,684,659.38890952372913,395.61475409836055,1739.0036636220898,2227.8033659681701,null,180,255.70488930361705,338.12154696132592,773.82643626494291,null,0,0,0,120442.84,293.27982140764817,347.80073272441797,154.7652872529886,121238.68584138504,null,121727,-488.31415861495771,null,27188,27656,-468,null,null,{"$f":"VLOOKUP(C55,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":3530}]
["Wyndham Primary Academy",null,2007,null,6012,7308,10800,24120,"A",null,5472,6021.6566364983564,7824.9299077117212,19318.586544210077,540,1146.4725879860614,2547.1895425583457,4233.6621305444069,23552.248674754483,null,180,820.35116378525197,2119.5471562100565,3119.8983199953086,null,0,0,0,106851.59999999999,11591.151926526045,846.73242610888144,623.97966399906181,119913.46401663398,null,120608,-694.53598336601863,null,24120,24516,-396,null,null,{"$f":"VLOOKUP(C56,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2007}]
[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,0,0,0,0,0,0,0,0]
["Academy subtotal",null,null,null,219627,206206,202656,628489,null,null,96369,88863.655746352,88361.722537962996,273594.378284315,47487,48029.700304850419,57236.403772217593,152753.10407706795,426347.4823613831,null,26766,35923.748773443673,59050.614950554773,121740.36372399845,null,0,0,0,2784206.27,164156.62697058904,30550.620815413604,24348.072744799691,3003261.5905308034,null,2993572,9689.5905308021029,null,628489,631384.5,-2895.5]
["Total Schools",null,null,null,468853,422653.5,408756,1300262.5,null,null,222909,195626.49380003961,188620.69382221691,607156.18762225658,105195,103536.58767802228,124475.93125232152,333207.51893034368,940363.70655260037,null,42426,64066.071126042094,115427.27786994996,221919.34899599207,null,700000,405186.54000000004,71650,5760162.8749999991,364293.7125733539,66641.503786068759,44383.869799198415,7412318.5011586221,null,7387226,25092.501158620653,null,1300262.5,1308170,-7907.5]
[]
["PVI Nurseries","Post Code","OFSTED ID",null,"Summer Term Actual\n12 weeks","Autumn Term 2020 Adj Actuals\n14 weeks","Autumn Term 2020 Adj Actuals\n14 weeks","Total Base Hours","Setting Type",null,"Summer Term Actual\n12 weeks","Autumn Term 2020/21 Budget","Spring Term 2020/21 Budget","Total IMD top 20% Hours","Summer Term Actual\n12 weeks","Autumn Term 2020/21 Budget","Spring Term 2020/21 Budget","Total IMD 20% to 40% Hours","Grand Total Deprivation",null,"Summer Term Actual\n12 weeks","Autumn Term 2020/21 Budget","Spring Term 2020/21 Budget","Total EAL Funding",null,"Standalone Lump Sum","Standalone Supplement","Business Rates (NNDR)","Base Costs","IMD 20% Most Deprived","IMD 20% to 40% Deprived","EAL","Grand Total",null,"2020/21 Budget","Increase or Decrease (-)",null,"2021/22 Base Hours","2020/21 Budget Base Hours","Variance"]
[]
["Ace Nursery","DE23 8DH",206189,null,10260,7350,10440,28050,"D",null,6840,4794.5933011707248,6627.7336187535839,18262.326919924308,2340,1833.3349834430417,2766.6049368132408,6939.9399202562827,25202.266840180589,null,3960,2572.2011305663568,3756.3594166511998,10288.560547217556,null,0,0,0,124261.49999999999,10957.396151954585,1387.9879840512567,2057.7121094435111,138664.59624544933,null,141682,-3017.4037545506726,null,28050,28950,-900,null,null,{"$f":"VLOOKUP(C63,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":206189}]
["Alvaston Achievers","DE24 0PU","EY545705",null,6840,6420,3602,16862,"P",null,1260,2037.8620301639239,2701.517451312166,5999.3794814760895,3780,3074.9859616166532,899.8736721217341,7754.8596337383869,13754.239115214477,null,180,166.56466205428418,0,346.56466205428421,null,0,0,0,74698.659999999989,3599.6276888856537,1550.9719267476776,69.312932410856845,79918.572548044176,null,64808,15110.572548044176,null,16862,13862,3000,null,null,{"$f":"VLOOKUP(C64,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY545705"}]
["An-Noor Nursery","DE23 8FB","EY362920",null,2520,1470,2970,6960,"D",null,2340,1271.4341003940222,2419.8512508451654,6031.2853512391875,0,401.02337833513644,1898.7229341581969,2299.7463124933333,8331.0316637325213,null,1080,785.81398746334048,2010.5886753366326,3876.4026627999729,null,0,0,0,30832.799999999999,3618.7712107435123,459.94926249866671,775.28053255999464,35686.801005802168,null,35937,-250.19899419783178,null,6960,7140,-180,null,null,{"$f":"VLOOKUP(C65,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY362920"}]
["Becket Sure Start Children's Centre","DE22 3WR","EY380753",null,0,0,5325,5325,"D",null,0,0,2386.6623373242469,2386.6623373242469,0,0,2507.5794032488807,2507.5794032488807,4894.2417405731276,null,0,0,1173.6563871443448,1173.6563871443448,null,0,0,0,23589.75,1431.9974023945481,501.51588064977614,234.73127742886896,25757.994560473191,null,25492,265.99456047319109,null,5325,5325,0,null,null,{"$f":"VLOOKUP(C66,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY380753"}]
["Best Start Sinfin","DE24 9HW","EY467568",null,1728,1230,3060,6018,"D",null,1368,990.87257537962387,2460.0253322232334,4818.8979076028572,0,233.64174526601767,1143.1349780576377,1376.7767233236555,6195.6746309265127,null,828,661.1924546585617,1597.0050342562802,3086.1974889148419,null,0,0,0,26659.739999999998,2891.3387445617141,275.35534466473109,617.23949778296844,30443.673587009413,null,34530,-4086.3264129905874,null,6018,6990,-972,null,null,{"$f":"VLOOKUP(C67,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY467568"}]
["Bizzy Kidz","DE23 6AP","EY450983",null,22223,15221.5,16852,54296.5,"D",null,7957,4592.4223395552754,4740.0308449396971,17289.453184494974,5353.5,4385.0272441801499,5670.7589239492445,15409.286168129394,32698.739352624369,null,480,348.17583900812963,459.80831597753087,1287.9841549856606,null,0,0,0,240533.495,10373.671910696985,3081.857233625879,257.59683099713214,254246.62097531997,null,245422,8824.6209753199655,null,54296.5,53227.5,1069,null,null,{"$f":"VLOOKUP(C68,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY450983"}]
["Boulton Lane Park Pre-School Playgroup","DE24 0BD",206124,null,1392,1084,947,3423,"D",null,852,588.18973230495351,286.46883907421619,1726.6585713791696,180,258.84608067933362,456.02552015394747,894.87160083328104,2621.5301722124505,null,0,0,0,0,null,0,0,0,15163.89,1035.9951428275017,178.97432016665621,0,16378.859462994158,null,19121,-2742.1405370058419,null,3423,4011,-588,null,null,{"$f":"VLOOKUP(C69,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":206124}]
["Bramble Brook Pre-School  Playgroup","DE3 9HD","EY282068",null,5904,3270,5728,14902,"D",null,180,141.59969115456761,306.47994878595273,628.07963994052034,720,437.21667933815178,464.51775855499432,1621.7344378931462,2249.8140778336665,null,0,72.07154536211965,354.4950261786949,426.56657154081455,null,0,0,0,66015.86,376.84778396431221,324.34688757862926,85.313314308162916,66802.367985851117,null,80200,-13397.632014148883,null,14902,18076,-3174,null,null,{"$f":"VLOOKUP(C70,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY282068"}]
["Busy Bees Pre-School","DE22 2HE",206126,null,9996,7210,9727,26933,"D",null,288,238.49298667202495,398.44915836318273,924.94214503520766,1224,778.82686536933386,471.46003860947548,2474.2869039788093,3399.2290490140167,null,0,0,0,0,null,0,0,0,119313.18999999999,554.9652870211246,494.85738079576186,0,120363.01266781687,null,125544,-5180.9873321831255,null,26933,28475,-1542,null,null,{"$f":"VLOOKUP(C71,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":206126}]
["Busy Bees-Derby, Heatherton","DE23 3TZ",206111,null,27875,16867,18360,63102,"P",null,1122.5,861.60214189008389,1238.8679561537911,3222.9700980438747,2561.5,1546.5244797040614,1243.5495959356742,5351.5740756397354,8574.544173683611,null,180,185.20468403004122,307.28185509928909,672.48653912933037,null,0,0,0,279541.86,1933.7820588263248,1070.3148151279472,134.49730782586607,282680.45418178011,null,261824,20856.454181780107,null,63102,59142.5,3959.5,null,null,{"$f":"VLOOKUP(C72,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":206111}]
["Carlton Private Day Nursery","DE22 1GQ",206091,null,5545,4739,7642,17926,"P",null,720,740.397456085513,893.25411777101033,2353.6515738565236,360,293.81988999506962,588.94710409781339,1242.7669940928831,3596.4185679494067,null,0,47.215773856252305,152.49230359925505,199.70807745550735,null,0,0,0,79412.179999999993,1412.1909443139141,248.55339881857662,39.941615491101473,81112.865958623588,null,68938,12174.865958623588,null,17926,15322.5,2603.5,null,null,{"$f":"VLOOKUP(C73,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":206091}]
["Chuckles Pre-School Playgroup","DE24 0RU",206128,null,360,420,1800,2580,"P",null,360,148.6030362916888,478.54570478881539,987.14874108050412,0,171.4244420574023,757.32363732391298,928.74807938131528,1915.8968204618195,null,0,37.717764649246341,212.83595766360435,250.55372231285068,null,0,0,0,11429.4,592.28924464830243,185.74961587626308,50.110744462570139,12257.549604987134,null,13380,-1122.4503950128656,null,2580,2886,-306,null,null,{"$f":"VLOOKUP(C74,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":206128}]
["Derby City Childminding Network - Amanda Reeves","DE23 3YA",205999,null,3600,4200,2170,9970,"P",null,1080,1332.7130365329356,623.69994314705241,3036.412979679988,0,152.35618258699819,338.81112984822931,491.16731243522747,3527.5802921152153,null,900,1153.2595025753096,614.62946525080736,2667.8889678261171,null,0,0,0,44167.1,1821.8477878079927,98.2334624870455,533.57779356522349,46620.759043860264,null,41047,5573.7590438602638,null,9970,8800,1170,null,null,{"$f":"VLOOKUP(C75,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":205999}]
["Derby City Childminding Network - Andrea Louise Banyard","DE21 7HY","EY398922",null,1836,1890,1010,4736,"P",null,360,469.20883916296856,458.31412155814121,1287.5229607211099,0,87.436787005578296,230.75909713429868,318.19588413987697,1605.7188448609868,null,0,0,0,0,null,0,0,0,20980.48,772.51377643266596,63.639176827975398,0,21816.63295326064,null,22740,-923.36704673936038,null,4736,5000,-264,null,null,{"$f":"VLOOKUP(C76,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY398922"}]
["Derby City Childminding Network - Angela Jane Hatton","DE21 4JQ",205921,null,216,462,340,1018,"P",null,0,62.660900094593615,138.07098765432099,200.7318877489146,0,63.536345776031439,140,203.53634577603145,404.26823352494603,null,0,0,0,0,null,0,0,0,4509.74,120.43913264934875,40.707269155206291,0,4670.8864018045551,null,5984,-1313.1135981954449,null,1018,1333,-315,null,null,{"$f":"VLOOKUP(C77,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":205921}]
["Derby City Childminding Network - Ann Stanley",null,206011,null,72,84,0,156,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,691.07999999999993,0,0,0,691.07999999999993,null,0,691.07999999999993,null,156,0,156,null,null,{"$f":"VLOOKUP(C78,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":206011}]
["Derby City Childminding Network - Annabelle Pickles",null,"EY536395",null,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,0,0,0,1927.05,60.735849056603776,19.815826883588691,7.8378378378378377,2015.4395137780302,null,1994,21.439513778030232,null,435,435,0,null,null,{"$f":"VLOOKUP(C79,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY536395"}]
["Derby City Childminding Network - Anne-Marie Davies","DE24 9JR","EY491735",null,1620,600,306,2526,"P",null,1080,364.90894695170226,36.266666666666666,1481.175613618369,360,99.932134373939604,60.714285714285708,520.64642008822534,2001.8220337065943,null,0,0,0,0,null,0,0,0,11190.179999999998,888.70536817102141,104.12928401764508,0,12183.014652188665,null,7531,4652.0146521886654,null,2526,1590,936,null,null,{"$f":"VLOOKUP(C80,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY491735"}]
["Derby City Childminding Network - Arline Mali ","DE23 6QT","EY000013",null,90,0,250,340,"P",null,0,0,249.5769881556684,249.5769881556684,90,0,98.327759197324426,188.32775919732444,437.90474735299284,null,0,0,251.67785234899327,251.67785234899327,null,0,0,0,1506.1999999999998,149.74619289340103,37.665551839464889,50.335570469798654,1743.9473152026644,null,2175,-431.05268479733559,null,340,430,-90,null,null,{"$f":"VLOOKUP(C81,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY000013"}]
["Derby City Childminding Network - Aina Boladale Ogunwole",null,"EY440600",null,720,840,0,1560,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,6910.7999999999993,0,0,0,6910.7999999999993,null,5256,1654.7999999999993,null,1560,1200,360,null,null,{"$f":"VLOOKUP(C82,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY440600"}]
["Derby City Childminding Network - Bonnies Childminding",null,2549324,null,2640,3420,23,6083,"P",null,1380,1757.3508421353126,0,3137.3508421353126,180,385.64087924636027,5,570.64087924636033,3707.991721381673,null,0,0,0,0,null,0,0,0,26947.69,1882.4105052811874,114.12817584927207,0,28944.228681130458,null,10265,18679.228681130458,null,6083,2183,3900,null,null,{"$f":"VLOOKUP(C83,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2549324}]
["Derby City Childminding Network - Carrieann Redfern","DE24 0PD","EY542496",null,0,0,180,180,"P",null,0,0,0,0,0,0,179.54545454545453,179.54545454545453,179.54545454545453,null,0,0,0,0,null,0,0,0,797.4,0,35.909090909090907,0,833.30909090909086,null,824,9.3090909090908553,null,180,180,0,null,null,{"$f":"VLOOKUP(C84,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY542496"}]
["Derby City Childminding Network - Catherine Anne Freeman",null,"EY496563",null,0,0,0,0,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,null,1649,-1649,null,0,360,-360]
["Derby City Childminding Network - Celia Murfin",null,"EY421552",null,895,791,604,2290,"P",null,175,274.24018114783621,139.94439295644113,589.18457410427732,576,319.6536861003413,139.41964749656324,1035.0733335969044,1624.2579077011817,null,0,18.131277608828754,52.491309385863268,70.622586994692028,null,0,0,0,10144.699999999999,353.51074446256638,207.0146667193809,14.124517398938407,10719.349928580885,null,10928,-208.65007141911519,null,2290,2343,-53,null,null,{"$f":"VLOOKUP(C86,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY421552"}]
["Derby City Childminding Network - Cheryll Lesley Haywood-Phillips","DE21 4RQ","EY251518",null,720,480,120,1320,"P",null,0,13.945578231292519,42.708333333333336,56.653911564625858,360,194.10430839002268,24.444444444444439,578.54875283446711,635.20266439909301,null,0,0,0,0,null,0,0,0,5847.5999999999995,33.992346938775512,115.70975056689343,0,5997.3020975056688,null,5723,274.30209750566883,null,1320,1290,30,null,null,{"$f":"VLOOKUP(C87,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY251518"}]
["Derby City Childminding Network - Christine Ann Brocklehurst","DE3 9AS",205852,null,192,644,1160,1996,"P",null,0,0,0,0,0,196.21694640762834,608.1506599838915,804.36760639151987,804.36760639151987,null,0,0,0,0,null,0,0,0,8842.2799999999988,0,160.873521278304,0,9003.1535212783019,null,10861,-1857.8464787216981,null,1996,2452,-456,null,null,{"$f":"VLOOKUP(C88,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":205852}]
["Derby City Childminding Network - Christine Julie Heathcote",null,205922,null,444,960,433,1837,"P",null,444,786.5298305709199,101.05760287372912,1331.5874334446489,0,51.780770254244537,99.084661413590851,150.8654316678354,1482.4528651124842,null,0,16.46668888362786,31.509695290858726,47.976384174486583,null,0,0,0,8137.91,798.95246006678929,30.173086333567081,9.5952768348973176,8976.6308232352549,null,10350,-1373.3691767647451,null,1837,2113,-276,null,null,{"$f":"VLOOKUP(C89,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":205922}]
["Derby City Childminding Network - Claire-Ellen Oakley","DE21 2HZ","EY412756",null,720,175,740,1635,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,7243.0499999999993,0,0,0,7243.0499999999993,null,3241,4002.0499999999993,null,1635,740,895,null,null,{"$f":"VLOOKUP(C90,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY412756"}]
["Derby City Childminding Network - Clare Mason ","DE21 6GQ","EY438525",null,0,0,880,880,"P",null,0,0,191.93347193347194,191.93347193347194,0,0,880,880,1071.933471933472,null,0,0,0,0,null,0,0,0,3898.3999999999996,115.16008316008316,176,0,4189.5600831600823,null,10122,-5932.4399168399177,null,880,2080,-1200,null,null,{"$f":"VLOOKUP(C91,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY438525"}]
["Derby City Childminding Network - Deborah Scaife","DE24 0TZ","EY294474",null,1800,1470,330,3600,"P",null,900,812.62139816648187,111.82690649962647,1824.4483046661082,360,251.78613926682056,148.71077117173948,760.49691043856001,2584.945215104668,null,0,0,0,0,null,0,0,0,15947.999999999998,1094.6689827996649,152.099382087712,0,17194.768364887375,null,11874,5320.7683648873754,null,3600,2430,1170,null,null,{"$f":"VLOOKUP(C92,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY294474"}]
["Derby City Childminding Network - Diane Helena Kendrick",null,205947,null,348,200,0,548,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,2427.64,0,0,0,2427.64,null,1254,1173.6399999999999,null,548,258,290,null,null,{"$f":"VLOOKUP(C93,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":205947}]
["Derby City Childminding Network - Donna Gladwin","DE21 7DF",205919,null,576,672,620,1868,"P",null,360,349.36656189528077,261.78929765886289,971.1558595541436,0,120.36243916486725,214.21648398985303,334.57892315472031,1305.7347827088638,null,0,0,0,0,null,0,0,0,8275.24,582.69351573248616,66.91578463094406,0,8924.8493003634303,null,4492,4432.8493003634303,null,1868,980,888,null,null,{"$f":"VLOOKUP(C94,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":205919}]
["Derby City Childminding Network - Dorothy Faye Thomson",null,"EY386644",null,360,252,0,612,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,2711.16,0,0,0,2711.16,null,3452,-740.84000000000015,null,612,780,-168,null,null,{"$f":"VLOOKUP(C95,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY386644"}]
["Derby City Childminding Network - Ellen Brown",null,"EY545371",null,0,0,120,120,"P",null,0,0,0,0,0,0,24.285714285714281,24.285714285714281,24.285714285714281,null,0,0,0,0,null,0,0,0,531.59999999999991,0,4.8571428571428568,0,536.4571428571428,null,2124,-1587.5428571428572,null,120,468,-348,null,null,{"$f":"VLOOKUP(C96,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY545371"}]
["Derby City Childminding Network - Eloise Rippon","DE21 7QZ","EY475575",null,360,420,550,1330,"P",null,180,123.1578947368421,0,303.15789473684208,0,0,0,0,303.15789473684208,null,0,0,0,0,null,0,0,0,5891.9,181.89473684210523,0,0,6073.7947368421046,null,8162,-2088.2052631578954,null,1330,1810,-480,null,null,{"$f":"VLOOKUP(C97,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY475575"}]
["Derby City Childminding Network - Emilie Celine Astley","DE22 1DL","EY477405",null,216,0,190,406,"P",null,0,0,0,0,216,0,0,216,216,null,0,0,0,0,null,0,0,0,1798.58,0,43.2,0,1841.78,null,2775,-933.22,null,406,622,-216,null,null,{"$f":"VLOOKUP(C98,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY477405"}]
["Derby City Childminding Network - Emily Upton",null,639292,null,312,0,0,312,"P",null,36,0,0,36,96,0,0,96,132,null,0,0,0,0,null,0,0,0,1382.1599999999999,21.599999999999998,19.200000000000003,0,1422.9599999999998,null,0,1422.9599999999998,null,312,0,312,null,null,{"$f":"VLOOKUP(C99,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":639292}]
["Derby City Childminding Network - Emma Shepherd",null,"EY552102",null,1104,601.5,540,2245.5,"P",null,360,130.18436873747495,0,490.18436873747498,744,262.91349365397463,0,1006.9134936539747,1497.0978623914498,null,0,0,0,0,null,0,0,0,9947.5649999999987,294.11062124248497,201.38269873079494,0,10443.058319973279,null,9596,847.05831997327914,null,2245.5,2113.5,132,null,null,{"$f":"VLOOKUP(C100,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY552102"}]
["Derby City Childminding Network - Emma Louise Strange,","DE24 0GA","EY455065",null,1260,840,1020,3120,"P",null,540,213.20109024833434,41.889763779527556,795.09085402786195,720,638.07692307692309,1020,2378.0769230769229,3173.1677771047848,null,0,0,0,0,null,0,0,0,13821.599999999999,477.05451241671716,475.61538461538458,0,14774.2698970321,null,17912,-3137.7301029679002,null,3120,3840,-720,null,null,{"$f":"VLOOKUP(C101,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY455065"}]
["Derby City Childminding Network - Evangelista Muchineripi Kafuru",null,"EY460509",null,0,120,190,310,"P",null,0,30.058479532163744,47.592592592592595,77.65107212475634,0,25.9567387687188,41.098169717138099,67.054908485856899,144.70598061061324,null,0,11.214953271028035,17.75700934579439,28.971962616822424,null,0,0,0,1373.3,46.590643274853804,13.41098169717138,5.7943925233644853,1439.0960174953896,null,2384,-944.90398250461044,null,310,493.5,-183.5,null,null,{"$f":"VLOOKUP(C102,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY460509"}]
["Derby City Childminding Network - Fiona Meek","DE3 0QQ","EY401536",null,150,0,120,270,"P",null,0,0,27.083333333333336,27.083333333333336,0,0,25,25,52.083333333333336,null,0,0,12.5,12.5,null,0,0,0,1196.0999999999999,16.25,5,2.5,1219.8499999999999,null,1233,-13.150000000000091,null,270,276,-6,null,null,{"$f":"VLOOKUP(C103,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY401536"}]
["Derby City Childminding Network - Grace Ogabi",null,"HCEY00158",null,420,840,0,1260,"P",null,60,120,0,180,0,0,0,0,180,null,0,0,0,0,null,0,0,0,5581.7999999999993,108,0,0,5689.7999999999993,null,0,5689.7999999999993,null,1260,0,1260,null,null,{"$f":"VLOOKUP(C104,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"HCEY00158"}]
["Derby City Childminding Network - Heather Brocklehurst","DE23 4RQ","EY316120",null,708,644,1147,2499,"P",null,0,0,0,0,0,84.976740824652907,329.74670080870749,414.72344163336038,414.72344163336038,null,0,0,0,0,null,0,0,0,11070.57,0,82.944688326672079,0,11153.514688326672,null,12641,-1487.4853116733284,null,2499,2871,-372,null,null,{"$f":"VLOOKUP(C105,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY316120"}]
["Derby City Childminding Network - Helen Marie Samuels","DE21 4NE",205849,null,3099,1820,1427,6346,"P",null,1080,664.39828768876328,396.63271080928132,2141.0309984980445,720,320.22643411468113,396.56975323723429,1436.7961873519153,3577.8271858499597,null,0,0,0,0,null,0,0,0,28112.78,1284.6185990988267,287.35923747038305,0,29684.75783656921,null,26914,2770.7578365692098,null,6346,5878,468,null,null,{"$f":"VLOOKUP(C106,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":205849}]
["Derby City Childminding Network - Hilary Gail Smyth","DE22 2NB","EY407775",null,0,0,320,320,"P",null,0,0,35.53921568627451,35.53921568627451,0,0,69.378557874762805,69.378557874762805,104.91777356103731,null,0,0,35.714285714285708,35.714285714285708,null,0,0,0,1417.6,21.323529411764707,13.875711574952561,7.1428571428571423,1459.9420981295741,null,2569,-1109.0579018704259,null,320,572,-252,null,null,{"$f":"VLOOKUP(C107,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY407775"}]
["Derby City Childminding Network - Jennifer Hayley Brown",null,2559906,null,360,420,0,780,"P",null,360,420,0,780,0,0,0,0,780,null,360,420,0,780,null,0,0,0,3455.3999999999996,468,0,156,4079.3999999999996,null,0,4079.3999999999996,null,780,0,780,null,null,{"$f":"VLOOKUP(C108,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2559906}]
["Derby City Childminding Network - Jennifer Louise Kelly",null,"EY477127",null,0,0,124,124,"P",null,0,0,0,0,0,0,14.858387799564271,14.858387799564271,14.858387799564271,null,0,0,0,0,null,0,0,0,549.31999999999994,0,2.9716775599128544,0,552.29167755991284,null,546,6.2916775599128414,null,124,124,0,null,null,{"$f":"VLOOKUP(C109,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY477127"}]
["Derby City Childminding Network - Jennifer Ellen Apaya","DE21 6PH","EY240000",null,0,210,240,450,"P",null,0,0,0,0,0,21.145833333333332,24.166666666666664,45.3125,45.3125,null,0,21.145833333333332,24.166666666666664,45.3125,null,0,0,0,1993.4999999999998,0,9.0625,9.0625,2011.6249999999998,null,1061,950.62499999999977,null,450,240,210,null,null,{"$f":"VLOOKUP(C110,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY240000"}]
["Derby City Childminding Network - Joanna Widawska",null,2521698,null,0,0,0,0,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,null,2092,-2092,null,0,420,-420]
["Derby City Childminding Network - Joanne Margaret Shakespeare","DE3 0PE","EY369088",null,312,0,760,1072,"P",null,0,0,291.28498727735371,291.28498727735371,0,0,448.17102137767222,448.17102137767222,739.45600865502593,null,0,0,0,0,null,0,0,0,4748.96,174.77099236641223,89.634204275534444,0,5013.3651966419466,null,7643,-2629.6348033580534,null,1072,1660,-588,null,null,{"$f":"VLOOKUP(C112,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY369088"}]
["Derby City Childminding Network - Joanne Mycroft","DE21 6RZ","EY462623",null,360,0,330,690,"P",null,0,0,0,0,0,0,14.202898550724642,14.202898550724642,14.202898550724642,null,0,0,0,0,null,0,0,0,3056.7,0,2.8405797101449286,0,3059.5405797101448,null,3849,-789.45942028985519,null,690,870,-180,null,null,{"$f":"VLOOKUP(C113,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY462623"}]
["Derby City Childminding Network - Joyce, Mary Cliff","DE73 6NB","EY264853",null,372,280,235,887,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,3929.41,0,0,0,3929.41,null,3833,96.409999999999854,null,887,875,12,null,null,{"$f":"VLOOKUP(C114,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY264853"}]
["Derby City Childminding Network - Judith Deakin","DE22 2NN",205881,null,1500,1050,1180,3730,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,16523.899999999998,0,0,0,16523.899999999998,null,19710,-3186.1000000000022,null,3730,4500,-770,null,null,{"$f":"VLOOKUP(C115,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":205881}]
["Derby City Childminding Network - Julie Chambers","DE22 2NN","EY500987",null,0,0,260,260,"P",null,0,0,0,0,0,0,259.09090909090907,259.09090909090907,259.09090909090907,null,0,0,0,0,null,0,0,0,1151.8,0,51.818181818181813,0,1203.6181818181817,null,1191,12.618181818181711,null,260,260,0,null,null,{"$f":"VLOOKUP(C116,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY500987"}]
["Derby City Childminding Network - Julie Croft",null,"EY492729",null,1080,1050,260,2390,"P",null,360,192.86887489734468,156.15384615384616,709.02272105119084,0,136.38790035587189,155,291.38790035587192,1000.4106214070628,null,0,0,0,0,null,0,0,0,10587.699999999999,425.41363263071452,58.277580071174384,0,11071.391212701888,null,10325,746.39121270188843,null,2390,2270,120,null,null,{"$f":"VLOOKUP(C117,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY492729"}]
["Derby City Childminding Network - Julie Elizabeth Sewter,","DE73 6UP","EY368441",null,1800,1224,120,3144,"P",null,360,138.56603773584905,0,498.56603773584902,360,143.05660377358492,11.666666666666666,514.72327044025155,1013.2893081761006,null,0,0,0,0,null,0,0,0,13927.919999999998,299.13962264150939,102.94465408805031,0,14330.004276729558,null,6047,8283.0042767295581,null,3144,1380,1764,null,null,{"$f":"VLOOKUP(C118,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY368441"}]
["Derby City Childminding Network - Julie Margaret Warren",null,"EY316309",null,396,210,0,606,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,2684.58,0,0,0,2684.58,null,1866,818.57999999999993,null,606,426,180,null,null,{"$f":"VLOOKUP(C119,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY316309"}]
["Derby City Childminding Network - Kerry Jehane Derbyshire","DE24 0TE","EY405755",null,720,420,528,1668,"P",null,540,245.12860540636066,13.510747185261003,798.63935259162167,180,48.696743539747644,13.395638629283487,242.09238216903114,1040.7317347606529,null,0,0,0,0,null,0,0,0,7389.24,479.18361155497297,48.418476433806234,0,7916.842087988779,null,11632,-3715.157912011221,null,1668,2508,-840,null,null,{"$f":"VLOOKUP(C120,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY405755"}]
["Derby City Childminding Network - Laura Marshall","DE23 3ZJ",306845,null,0,0,360,360,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,1594.8,0,0,0,1594.8,null,4205,-2610.1999999999998,null,360,960,-600,null,null,{"$f":"VLOOKUP(C121,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":306845}]
["Derby City Childminding Network - Laura Murphy",null,"Temp1",null,0,630,0,630,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,2790.8999999999996,0,0,0,2790.8999999999996,null,0,2790.8999999999996,null,630,0,630,null,null,{"$f":"VLOOKUP(C122,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"Temp1"}]
["Derby City Childminding Network - Laura Neale",null,"Temp2",null,0,210,0,210,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,930.3,0,0,0,930.3,null,0,930.3,null,210,0,210,null,null,{"$f":"VLOOKUP(C123,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"Temp2"}]
["Derby City Childminding Network - Lisa Marie North",null,"Temp3",null,0,196,0,196,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,868.28,0,0,0,868.28,null,0,868.28,null,196,0,196,null,null,{"$f":"VLOOKUP(C124,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"Temp3"}]
["Derby City Childminding Network - Leah Sheridan","DE22 3TL","EY546840",null,1632,1134,493,3259,"P",null,0,0,0,0,1440,812.87510394084131,56.119897480777652,2308.9950014216188,2308.9950014216188,null,0,0,0,0,null,0,0,0,14437.369999999999,0,461.79900028432377,0,14899.169000284322,null,14072,827.16900028432246,null,3259,3139,120,null,null,{"$f":"VLOOKUP(C125,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY546840"}]
["Derby City Childminding Network - Laura Burton",null,"EY448130",null,0,0,380,380,"P",null,0,0,88.631840796019887,88.631840796019887,0,0,88.739527322746028,88.739527322746028,177.37136811876593,null,0,0,31.074766355140184,31.074766355140184,null,0,0,0,1683.3999999999999,53.179104477611929,17.747905464549206,6.2149532710280369,1760.5419632131889,null,3534,-1773.4580367868111,null,380,740,-360,null,null,{"$f":"VLOOKUP(C126,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY448130"}]
["Derby City Childminding Network - Lorraine Duthie","DE24 0GR",205878,null,936,1050,732,2718,"P",null,576,802.12244274255397,490.01164666048805,1868.1340894030423,180,211.46147735565361,333.54930214944449,725.01077950509807,2593.1448689081403,null,0,0,0,0,null,0,0,0,12040.74,1120.8804536418254,145.00215590101962,0,13306.622609542845,null,17478,-4171.3773904571553,null,2718,3590,-872,null,null,{"$f":"VLOOKUP(C127,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":205878}]
["Derby City Childminding Network - Lousie Michelle Griffiths","DE21 6PX",260849,null,0,0,130,130,"P",null,0,0,0,0,0,0,14.177215189873415,14.177215189873415,14.177215189873415,null,0,0,0,0,null,0,0,0,575.9,0,2.8354430379746831,0,578.73544303797462,null,3293,-2714.2645569620254,null,130,724,-594,null,null,{"$f":"VLOOKUP(C128,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":260849}]
["Derby City Childminding Network - Mary Gibson",null,205903,null,0,0,272,272,"P",null,0,0,0,0,0,0,54.090909090909086,54.090909090909086,54.090909090909086,null,0,0,0,0,null,0,0,0,1204.96,0,10.818181818181818,0,1215.7781818181818,null,2022,-806.22181818181821,null,272,451,-179,null,null,{"$f":"VLOOKUP(C129,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":205903}]
["Derby City Childminding Network - Michelle Elizabeth Hemmings","DE24 9DD","EY340934",null,0,0,360,360,"P",null,0,0,263.03970410628017,263.03970410628017,0,0,164.82649842271289,164.82649842271289,427.86620252899309,null,0,0,0,0,null,0,0,0,1594.8,157.8238224637681,32.965299684542579,0,1785.5891221483105,null,1768,17.58912214831048,null,360,360,0,null,null,{"$f":"VLOOKUP(C130,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY340934"}]
["Derby City Childminding Network - Michelle Morrison","DE21 7LY","EY357686",null,1440,1005,960,3405,"P",null,0,201,480,681,0,200.84490740740742,479.62962962962962,680.47453703703707,1361.474537037037,null,0,0,0,0,null,0,0,0,15084.15,408.59999999999997,136.09490740740742,0,15628.844907407407,null,8174,7454.8449074074069,null,3405,1680,1725,null,null,{"$f":"VLOOKUP(C131,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY357686"}]
["Derby City Childminding Network - Miranda Heather Gunston",null,"EY440552",null,360,420,0,780,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,3455.3999999999996,0,0,0,3455.3999999999996,null,0,3455.3999999999996,null,780,0,780,null,null,{"$f":"VLOOKUP(C132,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY440552"}]
["Derby City Childminding Network - Nicky Sherratt","DE23 6JR","EY428424",null,720,420,720,1860,"P",null,360,81.290322580645153,0,441.29032258064512,0,0,0,0,441.29032258064512,null,0,0,0,0,null,0,0,0,8239.7999999999993,264.77419354838707,0,0,8504.5741935483857,null,8935,-430.42580645161433,null,1860,2040,-180,null,null,{"$f":"VLOOKUP(C133,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY428424"}]
["Derby City Childminding Network - Jackie Nettleship",null,205980,null,0,210,70,280,"P",null,0,0,0,0,0,0,0,0,0,null,0,42.857142857142847,14.285714285714283,57.142857142857132,null,0,0,0,1240.3999999999999,0,0,11.428571428571427,1251.8285714285712,null,1134,117.82857142857119,null,280,250,30,null,null,{"$f":"VLOOKUP(C134,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":205980}]
["Derby City Childminding Network - Natalie Tia Bowles",null,"EY372766",null,792,420,0,1212,"P",null,0,0,0,0,360,136.58536585365854,0,496.58536585365857,496.58536585365857,null,0,0,0,0,null,0,0,0,5369.16,0,99.317073170731717,0,5468.4770731707313,null,4533,935.47707317073127,null,1212,1035,177,null,null,{"$f":"VLOOKUP(C135,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY372766"}]
["Derby City Childminding Network - Nicola Johnson ","DE24 0AE","EY396733",null,0,0,544,544,"P",null,0,0,212.20542768807971,212.20542768807971,0,0,543.76612209802227,543.76612209802227,755.97154978610195,null,0,0,0,0,null,0,0,0,2409.92,127.32325661284781,108.75322441960446,0,2645.9964810324523,null,2619,26.996481032452266,null,544,544,0,null,null,{"$f":"VLOOKUP(C136,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY396733"}]
["Derby City Childminding Network - Nicola Smith",null,"EY393390",null,0,420,0,420,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,1860.6,0,0,0,1860.6,null,1793,67.599999999999909,null,420,360,60,null,null,{"$f":"VLOOKUP(C137,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY393390"}]
["Derby City Childminding Network - Paula Louise Brown",null,"EY221157",null,0,0,70,70,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,310.09999999999997,0,0,0,310.09999999999997,null,1095,-784.90000000000009,null,70,250,-180,null,null,{"$f":"VLOOKUP(C138,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY221157"}]
["Derby City Childminding Network - Phillipa Chambers","DE22 1HT","EY453657",null,0,0,168,168,"P",null,0,0,38.541666666666671,38.541666666666671,0,0,38.888888888888893,38.888888888888893,77.430555555555571,null,0,0,16.666666666666668,16.666666666666668,null,0,0,0,744.24,23.125000000000004,7.7777777777777786,3.3333333333333339,778.47611111111121,null,1558,-779.52388888888879,null,168,348,-180,null,null,{"$f":"VLOOKUP(C139,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY453657"}]
["Derby City Childminding Network - Rachael Elizabeth Eagles","DE21 2JW","EY484039",null,1560,1526,1260,4346,"P",null,0,33.369058713886304,93.853211009174316,127.22226972306062,0,33.776794035414724,95,128.77679403541472,255.99906375847536,null,0,0,0,0,null,0,0,0,19252.78,76.333361833836364,25.755358807082946,0,19354.868720640919,null,15195,4159.8687206409195,null,4346,3452,894,null,null,{"$f":"VLOOKUP(C140,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY484039"}]
["Derby City Childminding Network - Rachel Gillian Brownsword",null,"EY487257",null,360,420,910,1690,"P",null,0,19.396738346081687,78.048780487804876,97.445518833886567,0,32.307692307692307,130,162.30769230769232,259.7532111415789,null,0,0,0,0,null,0,0,0,7486.7,58.467311300331936,32.461538461538467,0,7577.6288497618698,null,9124,-1546.3711502381302,null,1690,2050,-360,null,null,{"$f":"VLOOKUP(C141,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY487257"}]
["Derby City Childminding Network - Rachel Leandre Blount","DE22 3JQ","EY343478",null,0,0,470,470,"P",null,0,0,35.722041259500543,35.722041259500543,0,0,36.552431416118282,36.552431416118282,72.274472675618824,null,0,0,471.81467181467184,471.81467181467184,null,0,0,0,2082.1,21.433224755700326,7.310486283223657,94.362934362934368,2205.2066454018586,null,2182,23.206645401858623,null,470,470,0,null,null,{"$f":"VLOOKUP(C142,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY343478"}]
["Derby City Childminding Network - Rachel Huntingford",null,"EY552896",null,0,0,68,68,"P",null,0,0,16.666666666666664,16.666666666666664,0,0,17.139384116693677,17.139384116693677,33.806050783360341,null,0,0,3.5714285714285712,3.5714285714285712,null,0,0,0,301.24,9.9999999999999982,3.4278768233387353,0.7142857142857143,315.38216253762448,null,2025,-1709.6178374623755,null,68,459,-391,null,null,{"$f":"VLOOKUP(C143,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY552896"}]
["Derby City Childminding Network - Rachel Wiggins","DE3 0PY","EY447118",null,852,315,324,1491,"P",null,0,0,0,0,504,160.10725980631227,10.961123110151187,675.06838291646352,675.06838291646352,null,0,0,0,0,null,0,0,0,6605.1299999999992,0,135.01367658329272,0,6740.1436765832923,null,7890,-1149.8563234167077,null,1491,1774,-283,null,null,{"$f":"VLOOKUP(C144,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY447118"}]
["Derby City Childminding Network - Rebecca Anne Cotton","DE3 9YF","EY393682",null,256,360,366,982,"P",null,0,0,0,0,0,5.6189669771380188,14.047417442845047,19.666384419983068,19.666384419983068,null,0,42.608836381291468,106.52209095322867,149.13092733452015,null,0,0,0,4350.2599999999993,0,3.9332768839966139,29.826185466904032,4384.0194623509005,null,5954,-1569.9805376490995,null,982,1332.5,-350.5,null,null,{"$f":"VLOOKUP(C145,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY393682"}]
["Derby City Childminding Network - Rebecca Jane Fulleylove","DE21 2BJ","EY395288",null,0,0,880,880,"P",null,0,0,33.507397737162755,33.507397737162755,0,0,524.82823873547636,524.82823873547636,558.33563647263907,null,0,0,0,0,null,0,0,0,3898.3999999999996,20.104438642297652,104.96564774709528,0,4023.4700863893927,null,3979,44.470086389392691,null,880,880,0,null,null,{"$f":"VLOOKUP(C146,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY395288"}]
["Derby City Childminding Network - Rebecca Louise Dudley",null,"EY396913",null,0,180,0,180,"P",null,0,0,0,0,0,180,0,180,180,null,0,0,0,0,null,0,0,0,797.4,0,36,0,833.4,null,1841,-1007.6,null,180,402,-222,null,null,{"$f":"VLOOKUP(C147,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY396913"}]
["Derby City Childminding Network - Rebecca Sarah Wall","DE73 6UU","EY278371",null,468,336,371,1175,"P",null,0,15.850048395865992,49.484228473998293,65.334276869864283,180,152.36869382776695,85.698689956331876,418.06738378409881,483.40166065396306,null,0,0,0,0,null,0,0,0,5205.25,39.20056612191857,83.613476756819765,0,5328.0640428787383,null,4219,1109.0640428787383,null,1175,933,242,null,null,{"$f":"VLOOKUP(C148,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY278371"}]
["Derby City Childminding Network - Regina Zakrzewska ","DE23 8SR","EY541336",null,756,615,398,1769,"P",null,396,358.28975106104394,328.14298074843174,1082.4327318094756,0,21.275280845739545,70.433287482806037,91.708568328545581,1174.1413001380213,null,216,143.05813517705994,5.6038426349496806,364.66197781200964,null,0,0,0,7836.6699999999992,649.45963908568535,18.341713665709118,72.932395562401936,8577.4037483137963,null,9058,-480.59625168620369,null,1769,1856,-87,null,null,{"$f":"VLOOKUP(C149,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY541336"}]
["Derby City Childminding Network - Rosalyn Phillips","DE24 9JQ","EY268223",null,585,0,662,1247,"P",null,54,0,198.10275576284806,252.10275576284806,0,0,94.191621595466728,94.191621595466728,346.29437735831482,null,0,0,0,0,null,0,0,0,5524.21,151.26165345770883,18.838324319093346,0,5694.309977776803,null,5560,134.30997777680295,null,1247,1238,9,null,null,{"$f":"VLOOKUP(C150,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY268223"}]
["Derby City Childminding Network - Rosie Stevens","DE22 2HQ",206031,null,480,0,1228,1708,"P",null,0,0,86.305220883534147,86.305220883534147,0,0,85.08869179600886,85.08869179600886,171.39391267954301,null,0,0,0,0,null,0,0,0,7566.44,51.78313253012049,17.017738359201772,0,7635.2408708893217,null,10756,-3120.7591291106783,null,1708,2440,-732,null,null,{"$f":"VLOOKUP(C151,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":206031}]
["Derby City Childminding Network - Sally -Anne Thompson",null,206046,null,1224,819,900,2943,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,13037.49,0,0,0,13037.49,null,19027,-5989.51,null,2943,4344,-1401,null,null,{"$f":"VLOOKUP(C152,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":206046}]
["Derby City Childminding Network - Samantha Anne Fisher","DE21 7QL","EY406938",null,1440,1169,603,3212,"P",null,0,28.128379213582182,77.792172795133609,105.92055200871579,900,661.66389825027807,299.90537471612407,1861.5692729664022,1967.4898249751179,null,360,332.65697494587067,0,692.65697494587062,null,0,0,0,14229.16,63.552331205229471,372.31385459328044,138.53139498917412,14803.557580787683,null,12212,2591.557580787683,null,3212,2693,519,null,null,{"$f":"VLOOKUP(C153,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY406938"}]
["Derby City Childminding Network - Samantha McGirr","DE21 7HP","EY546157",null,0,0,512,512,"P",null,0,0,240.1007049345418,240.1007049345418,0,0,48.341260249197887,48.341260249197887,288.44196518373968,null,0,0,0,0,null,0,0,0,2268.16,144.06042296072508,9.6682520498395785,0,2421.8886750105648,null,2396,25.888675010564839,null,512,512,0,null,null,{"$f":"VLOOKUP(C154,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY546157"}]
["Derby City Childminding Network - Sandra Upton","DE21 2BL","EY299821",null,180,420,180,780,"P",null,0,17.357475276323445,14.877835951134383,32.235311227457828,0,17.816091954022987,15.270935960591132,33.087027914614119,65.322339142071939,null,0,64.970059880239518,55.688622754491014,120.65868263473052,null,0,0,0,3455.3999999999996,19.341186736474697,6.6174055829228244,24.131736526946106,3505.4903288463433,null,1600,1905.4903288463433,null,780,360,420,null,null,{"$f":"VLOOKUP(C155,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY299821"}]
["Derby City Childminding Network - Sara Helen Cooper","DE22 4BQ",260848,null,180,420,334,934,"P",null,0,24.286922731237944,41.866028708133975,66.152951439371918,180,420.55881645696144,334.96329313057157,935.52210958753312,1001.675061026905,null,0,0,0,0,null,0,0,0,4137.62,39.691770863623148,187.10442191750664,0,4364.4161927811292,null,3413,951.41619278112921,null,934,724,210,null,null,{"$f":"VLOOKUP(C156,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":260848}]
["Derby City Childminding Network - Sara Mycroft","DE24 9FN",205978,null,1008,630,1800,3438,"D",null,540,129.12506276552662,147.43723891361304,816.56230167913964,0,51.857765547814772,276.08086610693772,327.9386316547525,1144.5009333338921,null,0,1.9746133528907475,10.512465373961216,12.487078726851964,null,0,0,0,15230.339999999998,489.93738100748374,65.587726330950503,2.4974157453703931,15788.362523083802,null,18557,-2768.6374769161976,null,3438,4146,-708,null,null,{"$f":"VLOOKUP(C157,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":205978}]
["Derby City Childminding Network - Sarah Houghton-Clarke",null,"EY488697",null,0,0,0,0,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,null,1840,-1840,null,0,420,-420]
["Derby City Childminding Network - Sarah Jane Jackson","DE21 7RF",2563900,null,720,630,756,2106,"P",null,0,72.542047482559084,169.95565410199558,242.49770158455465,0,72.722960318720112,170.37950703242998,243.1024673511501,485.60016893570474,null,0,39.178662485052236,91.790009250693814,130.96867173574606,null,0,0,0,9329.58,145.49862095073277,48.620493470230024,26.193734347149213,9549.8928487681114,null,5831,3718.8928487681114,null,2106,1296,810,null,null,{"$f":"VLOOKUP(C159,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2563900}]
["Derby City Childminding Network - Sharron Ann Silkstone",null,"EY436155",null,684,420,70,1174,"P",null,0,0,0,0,180,144.63373083475298,14.285714285714283,338.91944512046729,338.91944512046729,null,0,0,0,0,null,0,0,0,5200.82,0,67.783889024093455,0,5268.6038890240934,null,3840,1428.6038890240934,null,1174,850,324,null,null,{"$f":"VLOOKUP(C160,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY436155"}]
["Derby City Childminding Network - Sharon Taylor","DE21 7AJ",206043,null,2568,1888,1410,5866,"P",null,0,19.301754412233159,57.843922915474153,77.145677327707318,0,20.021208907741247,59.999999999999986,80.021208907741226,157.16688623544854,null,0,0,0,0,null,0,0,0,25986.379999999997,46.287406396624391,16.004241781548245,0,26048.67164817817,null,23442,2606.6716481781696,null,5866,5325,541,null,null,{"$f":"VLOOKUP(C161,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":206043}]
["Derby City Childminding Network - Shirley Kerr",null,"EY336425",null,972,420,0,1392,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,6166.5599999999995,0,0,0,6166.5599999999995,null,5387,779.55999999999949,null,1392,1230,162,null,null,{"$f":"VLOOKUP(C162,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY336425"}]
["Derby City Childminding Network - Stella Louise Bayliss","DE21 2QL",505502,null,180,588,510,1278,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,5661.54,0,0,0,5661.54,null,7174,-1512.46,null,1278,1638,-360,null,null,{"$f":"VLOOKUP(C163,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":505502}]
["Derby City Childminding Network - Susan Jane Bonell ","DE21 2UL","EY252328",null,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,0,0,0,2126.3999999999996,0,4.8461538461538467,7.1538461538461533,2138.3999999999996,null,2114,24.399999999999636,null,480,480,0,null,null,{"$f":"VLOOKUP(C164,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY252328"}]
["Derby City Childminding Network - Susan Theresa McPhee","DE24 9AY","EY435150",null,900,210,190,1300,"P",null,900,181.73351026104464,43.283458021612645,1125.0169682826572,0,22.62036574669013,117.41046982805828,140.03083557474841,1265.0478038574056,null,0,0,0,0,null,0,0,0,5759,675.01018096959433,28.006167114949683,0,6462.016348084544,null,1627,4835.016348084544,null,1300,346,954,null,null,{"$f":"VLOOKUP(C165,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY435150"}]
["Derby City Childminding Network - Tamasine Louise Ashforth","DE24 8PF","EY299849",null,1656,1512,1430,4598,"P",null,1296,1148.4052257471055,1104.3063677150735,3548.7115934621793,360,271.13971905995533,464.53732026301225,1095.6770393229676,4644.3886327851469,null,0,47.835680446492312,145.46855733662144,193.30423778311376,null,0,0,0,20369.14,2129.2269560773075,219.13540786459353,38.660847556622755,22756.163211498522,null,25763,-3006.8367885014777,null,4598,5282,-684,null,null,{"$f":"VLOOKUP(C166,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY299849"}]
["Derby City Childminding Network - Toni Reed","DE23 6QT","EY00058",null,0,0,24,24,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,106.32,0,0,0,106.32,null,105,1.3199999999999932,null,24,24,0,null,null,{"$f":"VLOOKUP(C167,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY00058"}]
["Derby City Childminding Network - Valerie Sutton ","DE21 7JF","EY547709",null,720,420,1010,2150,"P",null,180,266.37257394694467,1009.4202898550725,1455.7928638020171,360,149.41520467836258,370,879.41520467836256,2335.2080684803796,null,0,10.649401067262684,52.02993092862625,62.67933199588893,null,0,0,0,9524.5,873.47571828121022,175.88304093567251,12.535866399177786,10586.39462561606,null,12614,-2027.6053743839402,null,2150,2592,-442,null,null,{"$f":"VLOOKUP(C168,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY547709"}]
["Derby City Childminding Network - Vanessa Smith","DE22 2SP",206020,null,180,420,48,648,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,2870.64,0,0,0,2870.64,null,210,2660.64,null,648,48,600,null,null,{"$f":"VLOOKUP(C169,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":206020}]
["Derby City Childminding Network - Veronica Ellis","DE22 2BH",205892,null,732,308,96,1136,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,5032.4799999999996,0,0,0,5032.4799999999996,null,4135,897.47999999999956,null,1136,944,192,null,null,{"$f":"VLOOKUP(C170,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":205892}]
["Derby City Childminding Network - Victoria Collings",null,"EY496070",null,552,540,0,1092,"P",null,192,187.82608695652172,0,379.82608695652175,0,0,0,0,379.82608695652175,null,552,540,0,1092,null,0,0,0,4837.5599999999995,227.89565217391305,0,218.4,5283.8556521739119,null,0,5283.8556521739119,null,1092,0,1092,null,null,{"$f":"VLOOKUP(C171,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY496070"}]
["Derby City Childminding Network - Wendy Jane Wheawall","DE22 2FZ","EY318345",null,756,840,506,2102,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,9311.8599999999988,0,0,0,9311.8599999999988,null,7350,1961.8599999999988,null,2102,1678,424,null,null,{"$f":"VLOOKUP(C172,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY318345"}]
["Derby City Childminding Network - Wendy Lorraine Anne Wright","DE73 6TB","EY464682",null,180,420,328,928,"P",null,180,242.89556799820357,113.78797272163669,536.68354071984027,0,100.42645566530939,121.46818923327896,221.89464489858835,758.57818561842862,null,0,0,0,0,null,0,0,0,4111.04,322.01012443190416,44.378928979717671,0,4477.4290534116217,null,3709,768.42905341162168,null,928,796,132,null,null,{"$f":"VLOOKUP(C173,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY464682"}]
["Derby City Childminding Network - Yolande Wosik","DE24 8SE","EY414019",null,360,420,1244,2024,"P",null,0,199.95778565667175,963.60609087881812,1163.56387653549,180,164.95674382807655,404.93440359054034,749.89114741861692,1913.4550239541068,null,0,0,0,0,null,0,0,0,8966.32,698.13832592129393,149.9782294837234,0,9814.4365554050182,null,12255,-2440.5634445949818,null,2024,2564,-540,null,null,{"$f":"VLOOKUP(C174,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY414019"}]
["Derby City Childminding Network - Zarida Hussain","DE23 3RL","EY458078",null,0,0,120,120,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,531.59999999999991,0,0,0,531.59999999999991,null,526,5.5999999999999091,null,120,120,0,null,null,{"$f":"VLOOKUP(C175,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY458078"}]
["Derby City Childminding Network - Zena Brotherson","DE23 2TD","EY350863",null,3600,3990,2298,9888,"P",null,900,1232.0894641260591,828.51173779749377,2960.6012019235532,360,388.12482221295176,371.42156124735521,1119.546383460307,4080.1475853838601,null,1620,1660.9409403142397,938.71840109303571,4219.6593414072759,null,0,0,0,43803.839999999997,1776.3607211541319,223.90927669206141,843.93186828145519,46648.041866127642,null,45409,1239.0418661276417,null,9888,9606,282,null,null,{"$f":"VLOOKUP(C176,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY350863"}]
["Derby High School","DE23 3DT","EY240925",null,4704,8514,5907,19125,"P",null,441,731.32956744727483,409.78576197194377,1582.1153294192186,882,993.17260736898538,358.96383790601908,2234.1364452750045,3816.2517746942231,null,147,304.72322146565671,339.49983680181873,791.22305826747538,null,0,0,0,84723.75,949.26919765153116,446.8272890550009,158.2446116534951,86278.091098360033,null,83530,2748.0910983600334,null,19125,18741,384,null,null,{"$f":"VLOOKUP(C177,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY240925"}]
["Derby Montessori","DE22 3NJ","EY476012",null,4350,4256,6273,14879,"P",null,168,618.55520399091529,1216.3044129704745,2002.8596169613897,2478,2326.601339704865,2710.4543540408113,7515.0556937456759,9517.9153107070651,null,180,625.29299562924177,1212.2022357950357,2017.4952314242773,null,0,0,0,65913.97,1201.7157701768338,1503.0111387491352,403.49904628485547,69022.195955210816,null,73814,-4791.8040447891835,null,14879,15992,-1113,null,null,{"$f":"VLOOKUP(C178,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY476012"}]
["Derwent Stepping Stones At Brackensdale","DE22 4BS","EY460372",null,5400,3360,4680,13440,"P",null,1080,781.25283942773922,1415.0113577109569,3276.2641971386961,3960,2167.1942812317047,2188.7771249268199,8315.9714061585255,11592.235603297222,null,0,67.497973315318347,59.991893261273418,127.48986657659177,null,0,0,0,59539.199999999997,1965.7585182832177,1663.1942812317052,25.497973315318355,63193.650772830239,null,65293,-2099.3492271697614,null,13440,13908,-468,null,null,{"$f":"VLOOKUP(C179,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY460372"}]
["Derwent Stepping Stones At Breadsall Hill Top",null,"EY562638",null,3240,2730,900,6870,"P",null,360,365.87628865979383,0,725.87628865979377,2160,1407.2164948453608,0,3567.216494845361,4293.0927835051552,null,180,182.93814432989691,0,362.93814432989689,null,0,0,0,30434.1,435.52577319587624,713.4432989690722,72.587628865979383,31655.656701030926,null,25277,6378.6567010309263,null,6870,5460,1410,null,null,{"$f":"VLOOKUP(C180,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY562638"}]
["Derwent Stepping Stones- St Marks Rd","DE21 6AH","EY330097",null,14544,10692,10440,35676,"P",null,8100,6459.6561342395398,7701.4336376221527,22261.089771861691,3600,3098.6426005546614,3483.5732092768208,10182.215809831483,32443.305581693174,null,3600,2470.9842231861539,948.13201147925906,7019.1162346654128,null,0,0,0,158044.68,13356.653863117013,2036.4431619662967,1403.8232469330826,174841.6002720164,null,176511,-1669.399727983604,null,35676,36468,-792,null,null,{"$f":"VLOOKUP(C181,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY330097"}]
["Childcare @ St James Centre","DE23 8LU","EY396374",null,5652,3570,4606,13828,"P",null,5292,3287.7998662950481,4082.9290059181876,12662.728872213236,360,468.00233626299769,1242.7552677436222,2070.7576040066197,14733.486476219856,null,2664,1907.7639659324609,2835.5126389115048,7407.2766048439662,null,0,0,0,61258.039999999994,7597.637323327941,414.15152080132395,1481.4553209687933,70751.284165098055,null,79852,-9100.7158349019446,null,13828,15736,-1908,null,null,{"$f":"VLOOKUP(C182,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY396374"}]
["Diamond Day PDN","DE24 0PA","EY421215",null,6120,5826,6190,18136,"P",null,2520,2268.8442077982741,2112.4354164433489,6901.2796242416234,2160,2334.3900330271445,2648.7318602017431,7143.1218932288875,14044.401517470511,null,720,895.10423360033451,427.5323275862068,2042.6365611865413,null,0,0,0,80342.48,4140.7677745449737,1428.6243786457776,408.52731223730825,86320.399465428054,null,87731,-1410.6005345719459,null,18136,18370,-234,null,null,{"$f":"VLOOKUP(C183,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY421215"}]
["Emmanuel School","DE22 1FP","381/6000",null,2448,3948,4276,10672,"P",null,864,1587.3044592079018,1746.7074945964359,4198.0119538043382,324,523.73170732436336,839.72056245329452,1687.4522697776579,5885.4642235819956,null,0,295.72513735679894,169.38669348322139,465.11183084002033,null,0,0,0,47276.959999999999,2518.807172282603,337.49045395553162,93.022366168004069,50226.27999240614,null,56072,-5845.7200075938599,null,10672,11965,-1293,null,null,{"$f":"VLOOKUP(C184,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"381/6000"}]
["Field Lane Playgroup Ltd","DE24 0GW","EY307423",null,5364,3528,6352,15244,"P",null,1260,949.16771170870663,2253.2223915214076,4462.3901032301146,2700,1871.7379928555124,3287.5209645945097,7859.2589574500225,12321.649060680138,null,0,0,0,0,null,0,0,0,67530.92,2677.4340619380687,1571.8517914900046,0,71780.205853428066,null,76554,-4773.7941465719341,null,15244,16468,-1224,null,null,{"$f":"VLOOKUP(C185,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY307423"}]
["First Friends Private Day Nursery","DE21 6HP",206106,null,7021.5,4702,5940,17663.5,"P",null,1526.5,1114.4092976993963,1508.8611776764023,4149.7704753757989,3013,1836.7274801128301,1845.6795211205749,6695.407001233405,10845.177476609204,null,544,566.26776519274972,759.69987047520601,1869.9676356679556,null,0,0,0,78249.304999999993,2489.8622852254794,1339.0814002466811,373.99352713359116,82452.242212605735,null,85392,-2939.7577873942646,null,17663.5,18408.5,-745,null,null,{"$f":"VLOOKUP(C186,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":206106}]
["First Steps Early Years Centre","DE24 8XB","EY539483",null,9812,7824,11107,28743,"P",null,7760,6478.4415936936348,8938.1793956700749,23176.62098936371,1080,1378.3357624924538,3258.9849842615217,5717.320746753976,28893.941736117686,null,2700,1047.4198101729592,446.01267455757721,4193.4324847305361,null,0,0,0,127331.48999999999,13905.972593618226,1143.4641493507952,838.68649694610724,143219.61323991514,null,137528,5691.6132399151393,null,28743,27790,953,null,null,{"$f":"VLOOKUP(C187,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY539483"}]
["Fun Time Nursery Limited","DE23 8DD","EY478943",null,7344,5902,8100,21346,"P",null,3780,2693.7237849007997,3178.5905535290653,9652.3143384298655,540,742.27336562837252,1767.6219508214404,3049.895316449813,12702.209654879678,null,180,902.75044010173792,2927.3248974799208,4010.0753375816585,null,0,0,0,94562.78,5791.3886030579188,609.9790632899626,802.01506751633178,101766.16273386421,null,104524,-2757.8372661357862,null,21346,22084,-738,null,null,{"$f":"VLOOKUP(C188,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY478943"}]
["Heatherton Pre-School","DE23 3TZ","EY406182",null,4320,2850,3553,10723,"P",null,0,75.358645995960671,73.533600356030277,148.89224635199093,180,233.68123492033462,279.21539721078881,692.8966321311234,841.78887848311433,null,180,171.94236841638769,466.92561983471069,818.86798825109838,null,0,0,0,47502.89,89.335347811194552,138.5793264262247,163.7735976502197,47894.578271887643,null,53076,-5181.4217281123565,null,10723,12001,-1278,null,null,{"$f":"VLOOKUP(C189,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY406182"}]
["Homelands Early Years Centre","DE23 8DN","EY539486",null,4224,0,5400,9624,"P",null,2520,0,3448.7882137338511,5968.7882137338511,1236,0,2093.8581391596535,3329.8581391596535,9298.6463528935055,null,1548,0,780.08958780310536,2328.0895878031051,null,0,0,0,42634.32,3581.2729282403106,665.97162783193073,465.61791756062104,47347.182473632864,null,92518,-45170.817526367136,null,9624,18953,-9329,null,null,{"$f":"VLOOKUP(C190,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY539486"}]
["Incredible Kids","DE24 8AJ","EY477956",null,12712,8854,13094,34660,"P",null,4964,3612.4608801519353,5498.3942778544233,14074.855158006358,3757,2769.0379003234611,3648.996028668676,10175.033928992138,24249.889086998497,null,0,212.99384858762764,842.80997122967403,1055.8038198173017,null,0,0,0,153543.79999999999,8444.9130948038146,2035.0067857984277,211.16076396346034,164234.88064456568,null,172801,-8566.119355434319,null,34660,36623,-1963,null,null,{"$f":"VLOOKUP(C191,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY477956"}]
["King George V Pre-School","DE23 6GT",206134,null,8598,6186,7238,22022,"P",null,468,421.48010094605468,992.86267628517601,1882.3427772312307,2352,1483.7393165541916,638.94944388270972,4474.6887604369012,6357.0315376681319,null,828,585.52084037876966,611.16514203177667,2024.6859824105463,null,0,0,0,97557.459999999992,1129.4056663387385,894.93775208738032,404.9371964821093,99986.740614908224,null,106911,-6924.2593850917765,null,22022,23815,-1793,null,null,{"$f":"VLOOKUP(C192,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":206134}]
["Kingfisher Day Nursery - Spondon","DE21 7AB","EY285337",null,15070,10949,7200,33219,"P",null,2754,1741.1484905370273,589.53787954963025,5084.686370086657,2160,1287.9166942571551,480.80312493887823,3928.7198191960333,9013.4061892826903,null,0,102.72613102533234,31.133798252084315,133.85992927741665,null,0,0,0,147160.16999999998,3050.8118220519941,785.74396383920669,26.771985855483333,151023.49777174665,null,154369,-3345.5022282533464,null,33219,34256.5,-1037.5,null,null,{"$f":"VLOOKUP(C193,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY285337"}]
["Kingfisher Day Nursery (2)","DE22 1AF","EY371448",null,9197,4768,8695,22660,"P",null,1800,785.55870728731463,1383.4525668775555,3969.01127416487,1276,668.14363862030939,1400.4674201983394,3344.6110588186489,7313.6223329835193,null,0,0,0,0,null,0,0,0,100383.79999999999,2381.4067644989218,668.92221176372982,0,103434.12897626264,null,110062,-6627.8710237373598,null,22660,24533,-1873,null,null,{"$f":"VLOOKUP(C194,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY371448"}]
["La Petite Academy","DE23 1DG",206109,null,12654,8788,12086,33528,"P",null,416,481.04623452543694,1056.1418381182782,1953.1880726437153,839,800.6081877150782,1438.8808365384448,3078.489024253523,5031.6770968972378,null,587,435.52240291718869,710.52675893634455,1733.0491618535332,null,0,0,0,148529.03999999998,1171.9128435862292,615.69780485070464,346.60983237070667,150663.26048080763,null,146318,4345.2604808076285,null,33528,32850,678,null,null,{"$f":"VLOOKUP(C195,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":206109}]
["Leapfrog Day Nursery(1)","DE21 2SF",206110,null,13930.5,10489,11889,36308.5,"P",null,600,533.23427082422916,872.83244563080586,2006.066716455035,2987.5,2048.6341549166996,2029.0085531311845,7065.1427080478834,9071.2094245029184,null,0,220.93556716220758,764.78587475536415,985.72144191757172,null,0,0,0,160846.655,1203.6400298730209,1413.0285416095767,197.14428838351435,163660.46785986613,null,164541,-880.53214013387333,null,36308.5,36785,-476.5,null,null,{"$f":"VLOOKUP(C196,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":206110}]
["Leapfrogs Pre School","DE73 6TS",206135,null,4122,3192,4484,11798,"P",null,0,67.848320065703575,244.97239622720355,312.82071629290715,432,514.20948044935051,1004.5990796299387,1950.8085600792892,2263.6292763721963,null,252,193.17681948023031,151.48209414462858,596.65891362485888,null,0,0,0,52265.14,187.69242977574427,390.16171201585786,119.33178272497179,52962.325924516568,null,53947,-984.67407548343181,null,11798,12155,-357,null,null,{"$f":"VLOOKUP(C197,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":206135}]
["Little Owls Playgroup","DE22 4FN","EY492973",null,13584,9422,10620,33626,"P",null,1080,817.7518475619728,1375.6080472125022,3273.3598947744749,9804,6687.6462760886398,7236.2614789097506,23727.907754998389,27001.267649772864,null,2520,1340.9882675975357,1319.5813580591187,5180.5696256566544,null,0,0,0,148963.18,1964.0159368646848,4745.5815509996783,1036.1139251313309,156708.8914129957,null,133075,23633.891412995697,null,33626,28980,4646,null,null,{"$f":"VLOOKUP(C198,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY492973"}]
["Little Poppies Pre-School ( Royal British","DE3 9GB","EY371611",null,6042,5019,5241,16302,"P",null,0,62.681388260898146,203.59274585159625,266.27413411249438,360,320.82756382239819,262.06633700592437,942.89390082832256,1209.1680349408171,null,0,0,0,0,null,0,0,0,72217.86,159.76448046749661,188.57878016566451,0,72566.203260633163,null,72089,477.20326063316315,null,16302,16386,-84,null,null,{"$f":"VLOOKUP(C199,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY371611"}]
["Little Scholars Private Day Nursery(1) Sunnyhill","DE23 1GQ","EY550368",null,8190.5,6997,5400,20587.5,"D",null,1517.5,1321.4223523314126,1008.2235061615772,3847.1458584929896,2602,2227.5982132761856,1621.1910591126873,6450.7892723888726,10297.935130881862,null,2158,1969.5144824659299,1749.0770971966817,5876.5915796626123,null,0,0,0,91202.625,2308.2875150957939,1290.1578544777747,1175.3183159325224,95976.388685506099,null,91370,4606.3886855060991,null,20587.5,19710,877.5,null,null,{"$f":"VLOOKUP(C200,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY550368"}]
["Little Scholars Private Day Nursery(2) Littleover","DE23 3EY",509197,null,9198,5235,5655,20088,"P",null,1260,699.4258771230102,793.87144596886901,2753.2973230918792,2320,1237.617664326815,1270.0474958924656,4827.6651602192806,7580.9624833111593,null,2520,1408.5285928248388,364.87533384247541,4293.4039266673144,null,0,0,0,88989.84,1651.9783938551275,965.53303204385611,858.68078533346295,92466.032211232436,null,81217,11249.032211232436,null,20088,17885,2203,null,null,{"$f":"VLOOKUP(C201,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":509197}]
["Little Angels Playschool CIC ","DE24 9HY","EY471706",null,6840,5670,5795,18305,"D",null,6120,4819.6307718445914,4399.672183177292,15339.302955021883,360,619.50764076119526,1430.0154081364515,2409.5230488976467,17748.82600391953,null,1260,853.42746235959908,865.2010050251256,2978.6284673847249,null,0,0,0,81091.149999999994,9203.5817730131294,481.90460977952938,595.72569347694503,91372.362076269594,null,101220,-9847.6379237304063,null,18305,20465,-2160,null,null,{"$f":"VLOOKUP(C202,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY471706"}]
["Marble Hall Little Angels Day Nursery","DE1 8BF","EY544417",null,9540,6915,6104,22559,"D",null,9000,6749.269692805532,6103.333333333333,21852.603026138866,360,1232.2487698922826,3660,5252.2487698922823,27104.851796031147,null,1980,1376.9405080275405,202.03194802505891,3558.9724560525992,null,0,0,0,99936.37,13111.561815683319,1050.4497539784566,711.79449121051994,114810.17606087228,null,111393,3417.1760608722834,null,22559,22019,540,null,null,{"$f":"VLOOKUP(C203,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY544417"}]
["Mary Poppins Day Nursery","DE3 9AJ",206117,null,14862,11445,12060,38367,"D",null,720,270.30737181907466,186.1496666301824,1176.457038449257,318,486.31292547614328,941.26369696314441,1745.5766224392878,2922.0336608885445,null,0,0,0,0,null,0,0,0,169965.81,705.8742230695542,349.11532448785761,0,171020.7995475574,null,173523,-2502.2004524426011,null,38367,39457,-1090,null,null,{"$f":"VLOOKUP(C204,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":206117}]
["Mickleover Methodist Playgroup","DE3 9GH",206141,null,6156,5068,4364,15588,"P",null,228,191.11140583977752,101.20568859018321,520.31709442996066,324,292.14818914793273,207.87904844336427,824.02723759129697,1344.3443320212577,null,360,347.45052011806013,302.11503740005156,1009.5655575181117,null,0,0,0,69054.84,312.19025665797636,164.8054475182594,201.91311150362236,69733.748815679864,null,69987,-253.25118432013551,null,15588,15844,-256,null,null,{"$f":"VLOOKUP(C205,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":206141}]
["Oak House Nursery","DE3 9FN","EY304261",null,13056,11240,14274,38570,"D",null,360,351.79844299901117,401.21648031874406,1113.0149233177553,1080,1342.8770901338303,1118.9129343105653,3541.7900244443954,4654.8049477621507,null,0,82.448195604283299,276.83228666420388,359.28048226848716,null,0,0,0,170865.09999999998,667.80895399065321,708.35800488887912,71.856096453697432,172313.12305533321,null,172377,-63.876944666786585,null,38570,38934,-364,null,null,{"$f":"VLOOKUP(C206,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY304261"}]
["Oaktree Day Nursery","DE21 6ND",258404,null,0,0,3180,3180,"P",null,0,0,1136.3636363636367,1136.3636363636367,0,0,1160.3134411600668,1160.3134411600668,2296.6770775237037,null,0,0,121.42857142857142,121.42857142857142,null,0,0,0,14087.4,681.81818181818198,232.06268823201336,24.285714285714285,15025.566584335909,null,14867,158.56658433590928,null,3180,3180,0,null,null,{"$f":"VLOOKUP(C207,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":258404}]
["The Orange Tree Day Nursery @ Derby",null,"EY563570",null,6859.5,3627,7920,18406.5,"P",null,416,155.47241463613398,0,571.47241463613398,0,0,0,0,571.47241463613398,null,0,0,0,0,null,0,0,0,81540.794999999998,342.88344878168039,0,0,81883.678448781677,null,61653,20230.678448781677,null,18406.5,13951,4455.5,null,null,{"$f":"VLOOKUP(C208,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY563570"}]
["Orchard Day Nursery And Nursery Scho","DE73 5SB",258405,null,8508,0,8168,16676,"D",null,2088,0,1872.9994973070823,3960.9994973070825,900,0,1687.2038783537721,2587.2038783537719,6548.2033756608544,null,720,0,320.66638907621353,1040.6663890762136,null,0,0,0,73874.679999999993,2376.5996983842492,517.44077567075442,208.13327781524274,76976.853751870236,null,95958,-18981.146248129764,null,16676,21212,-4536,null,null,{"$f":"VLOOKUP(C209,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":258405}]
["Orchard Nursery School(1)","DE73 6RF",258406,null,14560,13788,11314,39662,"D",null,3280,2456.6771899101896,696.84194264826806,6433.5191325584574,1400,1310.0976650649015,1231.9598040046894,3942.0574690695912,10375.576601628049,null,0,106.8021146892337,292.0094371594671,398.81155184870079,null,0,0,0,175702.65999999997,3860.1114795350741,788.41149381391824,79.762310369740163,180430.9452837187,null,177294,3136.9452837186982,null,39662,39406,256,null,null,{"$f":"VLOOKUP(C210,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":258406}]
["Park Playgroup (the)","DE21 6LN",206160,null,0,0,1265,1265,"P",null,0,0,248.90618953943971,248.90618953943971,0,0,396.81775311493715,396.81775311493715,645.72394265437686,null,0,0,0,0,null,0,0,0,5603.95,149.34371372366383,79.363550622987432,0,5832.6572643466516,null,29298,-23465.34273565335,null,1265,6431,-5166,null,null,{"$f":"VLOOKUP(C211,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":206160}]
["Play & Learn","DE23 6HB","EY284120",null,0,0,10182,10182,"D",null,0,0,4667.3515051711011,4667.3515051711011,0,0,4500.7455529598819,4500.7455529598819,9168.097058130983,null,0,0,4057.0704586912561,4057.0704586912561,null,0,0,0,45106.259999999995,2800.4109031026605,900.14911059197641,811.41409173825127,49618.234105432886,null,106746,-57127.765894567114,null,10182,21987,-11805,null,null,{"$f":"VLOOKUP(C212,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY284120"}]
["Playcorner Nursery","DE23 8GD","EY474393",null,2340,1260,2880,6480,"D",null,1980,1082.0732234779848,2564.6024692118776,5626.6756926898624,360,163.25390851930757,452.38254477464955,975.63645329395706,6602.3121459838194,null,1980,638.35669745425332,1196.5845182842604,3814.9412157385136,null,0,0,0,28706.399999999998,3376.0054156139172,195.12729065879142,762.98824314770275,33040.52094942041,null,28694,4346.52094942041,null,6480,5730,750,null,null,{"$f":"VLOOKUP(C213,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY474393"}]
["Playdays Opportunity Group","DE73 1TU",206146,null,7794,5670,5137,18601,"D",null,540,283.10567285795247,178.75637051689142,1001.8620433748438,2160,1443.0275394023602,788.99563675895911,4392.0231761613195,5393.8852195361633,null,324,192.29043714197084,306.82794026063488,823.1183774026058,null,0,0,0,82402.429999999993,601.11722602490624,878.4046352322639,164.62367548052117,84046.57553673767,null,80011,4035.5755367376696,null,18601,17911,690,null,null,{"$f":"VLOOKUP(C214,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":206146}]
["Positive Steps Childcare","DE23 6US","EY370198",null,8460,8190,3075,19725,"D",null,8460,7939.3163730683073,2541.9529471287633,18941.269320197072,0,291.16305253571346,619.12143588637969,910.28448842209309,19851.553808619166,null,5400,5060.7942679519265,2421.1394598758002,12881.933727827725,null,0,0,0,87381.75,11364.761592118242,182.05689768441863,2576.3867455655454,101504.95523536821,null,77746,23758.955235368208,null,19725,15255,4470,null,null,{"$f":"VLOOKUP(C215,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY370198"}]
["Riverside Day Nursery - Asquith Court","DE24 8HX","EY283239",null,6782.5,5298.5,6987,19068,"D",null,2613,1684.7209701161889,1860.5571820775299,6158.2781521937195,973,953.67785764645032,1398.5386737181991,3325.2165313646492,9483.4946835583687,null,0,55.14541004216273,181.19354838709674,236.33895842925946,null,0,0,0,84471.239999999991,3694.9668913162313,665.04330627292984,47.267791685851897,88878.517989275002,null,105544,-16665.482010724998,null,19068,23003.5,-3935.5,null,null,{"$f":"VLOOKUP(C216,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY283239"}]
["Rosehill Early Years Centre","DE23 6WY","EY539485",null,6120,4995,8100,19215,"P",null,6120,4546.1674260460431,6355.8878357464873,17022.055261792528,0,536.80785075791869,2085.9740506929334,2622.7819014508523,19644.837163243381,null,3780,3253.6024896952176,4933.1279929898274,11966.730482685045,null,0,0,0,85122.45,10213.233157075516,524.55638029017052,2393.3460965370091,98253.585633902694,null,103442,-5188.4143660973059,null,19215,20295,-1080,null,null,{"$f":"VLOOKUP(C217,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY539485"}]
["Rydale Nursery (formerly Childrens Centre)","DE22 4EN",2534321,null,11455,8925,9951,30331,"D",null,2200,1387.0209002162092,0,3587.0209002162092,6915,4813.1575068864331,4665.346896942885,16393.50440382932,19980.525304045528,null,0,110.86056166206441,379.1741742628771,490.03473592494151,null,0,0,0,134366.32999999999,2152.2125401297253,3278.700880765864,98.006947184988306,139895.25036808057,null,145499,-5603.7496319194324,null,30331,31696,-1365,null,null,{"$f":"VLOOKUP(C218,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2534321}]
["Scallywags Nursery","DE73 5WX","EY481412",null,20632,10804,4500,35936,"D",null,1184,599.53264601652108,72.150792970168538,1855.6834389866897,1074,474.70588073770784,504.95506573401218,2053.6609464717203,3909.3443854584102,null,0,0,0,0,null,0,0,0,159196.47999999998,1113.4100633920139,410.7321892943441,0,160720.62225268636,null,160182,538.62225268635666,null,35936,36251,-315,null,null,{"$f":"VLOOKUP(C219,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY481412"}]
["Shelton Lock Pre-School","DE24 9AD","EY541492",null,3072,1470,2700,7242,"P",null,1260,614.45905233246674,889.20274205686997,2763.661794389337,1080,435.21509665990789,854.70362473347541,2369.9187213933833,5133.5805157827199,null,0,43.807760598906995,243.05856832971799,286.86632892862497,null,0,0,0,32082.059999999998,1658.1970766336021,473.98374427867668,57.373265785724996,34271.614086697999,null,39716,-5444.3859133020014,null,7242,8540,-1298,null,null,{"$f":"VLOOKUP(C220,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY541492"}]
["Shining Stars Day Nursery","DE23 6WW","EY500690",null,12096,9057,4310,25463,"P",null,9396,6731.4725716503272,3201.9736217215727,19329.446193371899,1980,1728.0100109361733,988.15600181823845,4696.1660127544119,24025.612206126312,null,10080,5605.2885625019617,2228.8012219264033,17914.089784428365,null,0,0,0,112801.09,11597.667716023139,939.23320255088242,3582.8179568856731,128920.80887545968,null,94737,34183.808875459683,null,25463,18947,6516,null,null,{"$f":"VLOOKUP(C221,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY500690"}]
["Silver Trees Private Day Nursery","DE22 3AD","EY282326",null,16604,11634,9369,37607,"D",null,4420.5,2989.7127554711324,2696.6243503608189,10106.837105831952,6018,4492.0899089569284,3713.9305321823786,14224.020441139306,24330.85754697126,null,0,28.649632666033323,88.545686518499835,117.19531918453316,null,0,0,0,166599.00999999998,6064.1022634991705,2844.8040882278615,23.439063836906634,175531.35541556391,null,155604,19927.355415563914,null,37607,33703,3904,null,null,{"$f":"VLOOKUP(C222,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY282326"}]
["Sinfin Community Childcare","DE24 9HG","EY279508",null,7704,4956,8186,20846,"D",null,3600,2754.2780941321839,4877.0849778610782,11231.363071993263,360,547.13677846846417,1941.3747546314778,2848.511533099942,14079.874605093204,null,540,193.20244048980635,272.65094319017419,1005.8533836799805,null,0,0,0,92347.78,6738.8178431959577,569.70230661998846,201.17067673599612,99857.470826551944,null,114143,-14285.529173448056,null,20846,24002,-3156,null,null,{"$f":"VLOOKUP(C223,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY279508"}]
["Sinfin Community Childcare at SCILLS Community Centre","DE24 9NT","EY456892",null,5580,4710,5126,15416,"P",null,3600,3200.3072308383366,3060.1116066883224,9860.4188375266585,900,683.14872493111386,863.75524470548874,2446.9039696366026,12307.322807163262,null,0,68.493984223607384,218.94807356064393,287.44205778425135,null,0,0,0,68292.87999999999,5916.2513025159951,489.38079392732055,57.488411556850274,74756.000508000172,null,75361,-604.99949199982802,null,15416,15596,-180,null,null,{"$f":"VLOOKUP(C224,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY456892"}]
["St Andrew's Pre-School Playgroup","DE23 7PX","EY541153",null,5328,4620,5338,15286,"P",null,468,360.34468577824902,481.49872267953464,1309.8434084577837,1224,958.90442003131045,1441.5136597804026,3624.4180798117131,4934.261488269497,null,0,464.00503573634757,1493.0517015706803,1957.0567373070278,null,0,0,0,67716.98,785.90604507467015,724.88361596234267,391.41134746140557,69619.181008498417,null,73104,-3484.8189915015828,null,15286,16270,-984,null,null,{"$f":"VLOOKUP(C225,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY541153"}]
["St Edmunds Pre-School And Playgroup","DE22 2FN","EY535976",null,4992,3612,3742,12346,"P",null,0,59.472035047121807,203.27844537424303,262.75048042136484,360,251.0568494786036,78.125100681849446,689.18195016045297,951.93243058181781,null,360,259.56616967897713,107.21039060261676,726.77656028159379,null,0,0,0,54692.78,157.65028825281891,137.83639003209061,145.35531205631875,55133.621990341228,null,53415,1718.6219903412275,null,12346,12058,288,null,null,{"$f":"VLOOKUP(C226,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY535976"}]
["St Joseph's R. C. Pre-School","DE23 6SB",206154,null,9357,8260,8628,26245,"P",null,5859,5400.6453690488297,5147.7987543204035,16407.444123369234,1734,1815.8986544856014,2978.7651558080643,6528.6638102936658,22936.107933662901,null,4314,4084.9484652689571,4430.3550207002145,12829.303485969172,null,0,0,0,116265.34999999999,9844.4664740215394,1305.7327620587332,2565.8606971938348,129981.40993327409,null,124818,5163.409933274088,null,26245,25411,834,null,null,{"$f":"VLOOKUP(C227,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":206154}]
["St Paul's Church Hall Pre-School","DE1 3RT","EY395637",null,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,0,0,0,6698.16,198.91816193318877,138.83111469047159,88.757926055421237,7124.6672026790811,null,7049,75.667202679081129,null,1512,1512,0,null,null,{"$f":"VLOOKUP(C228,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY395637"}]
["Sunny Days Nursery","DE21 4AA","EY484523",null,9385.5,5490,6480,21355.5,"P",null,1637,889.56994287295288,761.4321137534489,3288.002056626402,4226.5,2530.2403617188393,2779.3521210639969,9536.0924827828367,12824.094539409238,null,0,119.17211372104222,459.96311542659822,579.13522914764042,null,0,0,0,94604.864999999991,1972.8012339758411,1907.2184965565675,115.82704582952809,98600.711776361932,null,96285,2315.7117763619317,null,21355.5,21132,223.5,null,null,{"$f":"VLOOKUP(C229,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY484523"}]
["The Cottage Private Day Nursery Uttoxeter Road","DE3 9AX","EY100960",null,10800,10479,10260,31539,"P",null,0,148.97405019708361,378.41313752705139,527.38718772413495,0,132.80312245261538,337.33691320199603,470.14003565461144,997.52722337874638,null,0,146.52477362820036,372.19166184134338,518.71643546954374,null,0,0,0,139717.76999999999,316.43231263448098,94.02800713092229,103.74328709390875,140231.9736068593,null,115788,24443.973606859305,null,31539,26330,5209,null,null,{"$f":"VLOOKUP(C230,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY100960"}]
["The Cottage Private Day Nursery(3)","DE22 3PD",206103,null,10602,10308.5,11173,32083.5,"D",null,162,945.9130919622695,1483.5955289652372,2591.5086209275069,3480,3038.4492754741732,3495.9319328001584,10014.381208274332,12605.889829201838,null,0,124.22755047370086,342.98300567803273,467.21055615173361,null,0,0,0,142129.905,1554.9051725565041,2002.8762416548664,93.442111230346725,145781.12852544169,null,136112,9669.1285254416871,null,32083.5,30123,1960.5,null,null,{"$f":"VLOOKUP(C231,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":206103}]
["The Faraway Tree Day Nursery","DE22 3HQ","EY495633",null,10908,6728.5,2880,20516.5,"D",null,1860,1372.9363617055362,1001.2925609634862,4234.2289226690218,6258,3875.0623839954401,1869.3868351486551,12002.449219144095,16236.678141813118,null,1080,844.29799471755518,254.37960760686829,2178.6776023244233,null,0,0,0,90888.095000000001,2540.5373536014131,2400.4898438288192,435.7355204648847,96264.857717895109,null,97589,-1324.1422821048909,null,20516.5,20978.5,-462,null,null,{"$f":"VLOOKUP(C232,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY495633"}]
["The Orchard Garden Private Day Nurser","DE1 1RX","EY103452",null,12540,11450,10356,34346,"D",null,7860,7195.9251238120423,6055.2615111308651,21111.186634942907,3600,3142.1608015569077,3935.3847065741079,10677.545508131016,31788.732143073925,null,360,393.3497205930417,609.91174702957267,1363.2614676226144,null,0,0,0,152152.78,12666.711980965743,2135.5091016262031,272.65229352452292,167227.65337611648,null,167862,-634.34662388352444,null,34346,34835,-489,null,null,{"$f":"VLOOKUP(C233,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY103452"}]
["Thornhill Day Nursery - Tommies Childcare",null,2498864,null,4140,0,3438,7578,"D",null,0,0,772,772,2340,0,1056,3396,4168,null,540,0,253,793,null,0,0,0,33570.54,463.2,679.2,158.60000000000002,34871.539999999994,null,43118,-8246.4600000000064,null,7578,9528,-1950,null,null,{"$f":"VLOOKUP(C234,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2498864}]
["Tiny Tots Nursery","DE24 0JP","EY497405",null,7412,4976,9000,21388,"P",null,2224,1826.3122356622273,3974.7709351015283,8025.0831707637553,2940,1733.6421462109943,3093.4719715522419,7767.1141177632362,15792.197288526992,null,360,106.57656299195025,71.617945621740688,538.19450861369091,null,0,0,0,94748.84,4815.0499024582532,1553.4228235526473,107.63890172273818,101224.95162773364,null,107248,-6023.048372266363,null,21388,22898,-1510,null,null,{"$f":"VLOOKUP(C235,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY497405"}]
["Treetops Private Day Nursery","DE21 2DF",258424,null,14778.5,9220.5,8594,32593,"D",null,1008,925.01330999871777,1001.7748292162255,2934.7881392149434,4314,2054.1119706766922,1574.9588916290254,7943.070862305718,10877.859001520661,null,0,42.093403909776796,148.79348339367229,190.8868873034491,null,0,0,0,144386.99,1760.872883528966,1588.6141724611437,38.177377460689819,147774.65443345081,null,142772,5002.6544334508071,null,32593,31886,707,null,null,{"$f":"VLOOKUP(C236,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":258424}]
["White House Day Nursery Alvaston","DE24 0JR","EY452684",null,18757.5,13664,17729,50150.5,"D",null,6489,4340.4281941681729,4614.4645818207,15443.892775988872,6550.5,4453.5171401367625,5724.3483705845265,16728.365510721291,32172.258286710163,null,0,45.072758358790395,166.3525863885377,211.4253447473281,null,0,0,0,222166.715,9266.3356655933221,3345.6731021442583,42.285068949465625,234821.00883668705,null,226889,7932.0088366870477,null,50150.5,48982.5,1168,null,null,{"$f":"VLOOKUP(C237,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY452684"}]
["White House Kids Club","DE72 3HB","EY544723",null,7020,5460,3960,16440,"P",null,1260,1387.2803941310476,1027.0860218890882,3674.3664160201361,360,655.40559783344861,1193.4190528171969,2208.8246506506457,5883.1910666707818,null,540,249.08759124087592,0,789.08759124087589,null,0,0,0,72829.2,2204.6198496120815,441.76493013012919,157.81751824817519,75633.402297990382,null,87483,-11849.597702009618,null,16440,19068,-2628,null,null,{"$f":"VLOOKUP(C238,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY544723"}]
["Whitehouse Day Nursery Limited","DE21 7LU","EY431769",null,20475.5,17145.5,18180,55801,"D",null,1684.5,1202.8910324090259,500.50235914461234,3387.8933915536381,650,932.56022487498444,1266.0715893238912,2848.6318141988759,6236.525205752514,null,0,0,0,0,null,0,0,0,247198.43,2032.7360349321827,569.72636283977522,0,249800.89239777197,null,221966,27834.892397771968,null,55801,49897,5904,null,null,{"$f":"VLOOKUP(C239,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY431769"}]
["Wonderworks Pre-School","DE21 6LN",2568273,null,4260,2700,0,6960,"D",null,1140,722.53521126760552,0,1862.5352112676055,1536,973.52112676056345,0,2509.5211267605637,4372.0563380281692,null,0,0,0,0,null,0,0,0,30832.799999999999,1117.5211267605632,501.90422535211275,0,32452.225352112673,null,0,32452.225352112673,null,6960,0,6960,null,null,{"$f":"VLOOKUP(C240,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2568273}]
["Woodlands Private Day Nursery","DE22 1BJ",509204,null,16233.5,9449.5,13787,39470,"D",null,184,232.84996315647842,356.37458694529948,773.22455010177794,624.5,374.84870088002305,675.87720209210795,1675.2259029721308,2448.4504530739086,null,0,16.867950638220329,66.166029137160038,83.033979775380374,null,0,0,0,174852.09999999998,463.93473006106672,335.0451805944262,16.606795955076077,175667.68670661055,null,173098,2569.6867066105478,null,39470,39210.5,259.5,null,null,{"$f":"VLOOKUP(C241,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":509204}]
["Littlesteps Pre- School","DE23 6EP","EY385725",null,4308,3738,3138,11184,"P",null,0,0,0,0,180,62.427166450176287,0,242.42716645017629,242.42716645017629,null,768,587.93018521357783,241.21442916852351,1597.1446143821013,null,0,0,0,49545.119999999995,0,48.48543329003526,319.4289228764203,49913.034356166449,null,45819,4094.0343561664486,null,11184,10394,790,null,null,{"$f":"VLOOKUP(C242,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY385725"}]
["Schools Out Club (Derby) Ltd - Allestree School's Out Club","DE22 2QL","EY493996",null,888,252,320,1460,"P",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,6467.7999999999993,0,0,0,6467.7999999999993,null,4266,2201.7999999999993,null,1460,974,486,null,null,{"$f":"VLOOKUP(C243,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY493996"}]
["Tiny Tots At Boulton Children's Centre","DE24 0DD","EY495143",null,0,0,1390,1390,"D",null,0,0,523.65004767742812,523.65004767742812,0,0,384.94817642514823,384.94817642514823,908.5982241025763,null,0,0,0,0,null,0,0,0,6157.7,314.19002860645685,76.989635285029649,0,6548.8796638914864,null,28493,-21944.120336108514,null,1390,5890,-4500,null,null,{"$f":"VLOOKUP(C244,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"EY495143"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,0]
["Unallocated",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,0,null,null,null,null,null,null,null,null,56.39,null,580560,-580503.61]
["PVI Subtotal",null,null,null,715058,528799,602938,1846795,null,null,188468.5,143941.82264132437,164541.98360021596,496952.30624154006,147167,109708.97777242973,145840.87292247525,402716.85069490492,899669.15693644516,null,66970,50852.705096764985,59369.81017530329,177192.5152720683,null,0,0,0,8181301.8499999968,298171.38374492421,80543.370138980972,35438.503054413661,8595511.4969383162,null,9132378,-536866.50306168175,null,1846795,1854153,-7358]
["All Providers",null,"All",null,1183911,951452.5,1011694,3147057.5,null,null,411377.5,339568.316441364,353162.67742243287,1104108.4938637966,252362,213245.56545045201,270316.80417479679,735924.3696252486,1840032.8634890455,null,109396,114918.77622280708,174797.08804525324,399111.86426806037,null,700000,405186.54000000004,71650,13941464.724999996,662465.09631827811,147184.87392504973,79822.372853612076,16007829.998096939,null,16519604,-511774.00190306111,null,3147057.5,3162323,-15265.5]
[null,null,null,null,null,951452.5]
[null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1177222,null,null,null,"budget incl £992k SEN, top slice and contingency",16779949.998096939,null,16520148.076489426,null,null,null,3162443]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1176836.54,null,null,null,"DSG budget",16779950]
[null,null,"Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,385.45999999996275,null,null,null,"variance",-1.9030608236789703E-3,null,544.07648942619562,null,null,null,-120]
["S",306959.5,1359830.585,null,113842,98257.5,94860,306959.5,null,null,null,null,null,173781.13062685617,null,null,null,67201.851092000477,240982.98171885667,null,null,null,null,57694.784564654416]
["M",364814,1616126.0199999998,null,135384,118190,111240,364814,null,null,null,null,null,159780.67871108529,null,null,null,113252.56376127528,273033.24247236055,null,null,null,null,42484.200707339209,null,null,null,null,null,null,null,null,null,"Derby City Childminding Network - AN",549.20159195643089,null,null,null,120]
["A",628489,2784206.27,null,219627,206206,202656,628489,null,null,null,null,null,273594.378284315,null,null,null,152753.10407706795,426347.48236138292,null,null,null,null,121740.36372399845,null,null,null,null,null,null,null,null,null,null,-5.1251025302352673,null,null,null,0]
["P",1021546.5,4525450.9950000001,null,390004,297874.5,333668,1021546.5,null,null,null,null,null,273201.61565674731,null,null,null,224437.60307847976,497639.21873522707,null,null,null,null,113669.93780936403]
["D",825248.5,3655850.855,null,325054,230924.5,269270,825248.5,null,null,null,null,null,223750.69058479299,null,null,null,178279.24761642513,402029.93820121814,null,null,null,null,63522.577462704234]
[null,3147057.5,13941464.725000001,null,1183911,951452.5,1011694,3147057.5,null,null,null,null,null,1104108.4938637968,null,null,null,735924.3696252486,1840032.8634890453,null,null,null,null,399111.86426806031]
[]
[null,null,null,null,null,4214934.5750000002,null,13941464.725,null,null,null,203740.9898648184,null,662465.09631827811,null,42649.113090090403,null,147184.87392504973,null,null,null,22983.755244561416,null,79822.372853612062,null,700000,405186.54000000004,71650,13941464.725,662465.09631827811,147184.87392504973,79822.372853612062,16007773.60809694]
[]
[null,null,null,null,"Total Autumn",4484308.4331994709,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56.39]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16007829.998096941]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]

{"sheet":"ERS 2021-22","index":5,"n_rows":41,"n_cols":37,"rows_kept":41,"cut":false,"hidden":true,"merged":[]}
["ERS Budget 2021/22 (using Q3 data at 13-10-2020)",null,null,null,null,null,null,null,null,null,6000]
[null,null,null,null,null,null,null,null,null,null,"A","B",null,"C",null,null,null,"D","E","F",null,null,null,null,"G"]
["School","DfE","Phase","2020/21 places as per SLA/EFA return - Pre/post 16","Banding 2021/22",null,"Element 2 Places funded (Average for Alvaston and St Bens due to reduction in places)",null,"DCC Pre 16\nE3","Other LA Pre 16\nE3","DCC Pre 16","DCC Post 16","Vacant Places\nE3","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,"E2 places 2020/21 19/20 budget","E2 Variance 2021/22 to 2020/21","DCC E3 places 2020/21 budget","E3 Variance 2021/22 to 2020/21","2020/21 Budget incl Other LA's","Variance","2020/21 Budget for Derby City only","Variance"]
[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,0]
["Allestree Woodlands Community School",5414,"Secondary",14,6000,null,14,null,13,2,{"$f":"G6","v":14},null,1,15,null,{"$f":"G6*6000","v":84000},8000,78000,0,null,{"$f":"SUM(P6:T6)","v":170000},null,12000,{"$f":"SUM(U6:W6)","v":182000},0,null,162000,0,null,14,0,12,1,168000,14000,156000,14000]
["Alvaston Junior Community School",2442,"Primary",{"$f":"G7","v":3.6666666666666665},5500,null,3.6666666666666665,null,3,1,{"$f":"G7","v":3.6666666666666665},null,0.33333333333333348,4,null,22000,3333.333333333333,10083.333333333334,0,null,{"$f":"SUM(P7:T7)","v":35416.666666666664},null,5500,{"$f":"SUM(U7:W7)","v":40916.666666666664},0,null,32083.333333333328,0,null,6.416666666666667,-2.7500000000000004,4,-1,70000,-29083.333333333336,64500,-29083.333333333336]
["Brackensdale Primary",2432,"Primary",{"$f":"16+37","v":53},8000,null,53,null,41,1,{"$f":"G8","v":53},null,-11,53,null,318000,44000,328000,0,null,690000,null,8000,698000,88000,null,646000,0,null,53,0,52,-11,742000,-44000,734000,-44000]
["Lees Brook Community",4006,"Secondary",4,5500,null,1.916666666666667,null,2,0,{"$f":"G9","v":1.916666666666667},null,8.3333333333333037E-2,1.916666666666667,null,11500.000000000002,3333.333333333333,7791.666666666667,0,null,22625.000000000004,null,0,22625.000000000004,0,null,47374.999999999993,-28083.333333333321,null,4,-2.083333333333333,4,-2,58000,-35375,58000,-35375]
["Lees Brook Community - Post 16",4006,"Secondary",5,{"$f":"+E9","v":5500},null,3,null,0,0,0,{"$f":"G10","v":3},0,3,null,18000,0,10083.333333333334,0,null,28083.333333333336,null,0,28083.333333333336,0,null,0,28083.333333333336,null,5,-2,3,0,46500,-18416.666666666664,46500,-18416.666666666664]
["Markeaton Primary School",2436,"Primary",4,22980,null,4,null,3,0,{"$f":"G11","v":4},null,-1,4,null,24000,null,68940,0,null,92940,null,0,92940,22980,null,92940,0,null,4,0,3,0,92940,0,92940,0]
["Reigate Primary School",2020,"Primary",18,6000,null,18,null,9,4,{"$f":"G12","v":18},null,-5,18,null,108000,20000,54000,13342.9,null,195342.9,null,24000,219342.9,30000,null,175342.9,0,null,22.166666666666668,-4.1666666666666679,11,-2,267000,-47657.100000000006,243000,-47657.100000000006]
["Saint Benedict Catholic School",4607,"Secondary",15,10000,null,15,null,14,1,{"$f":"G13","v":15},null,0,15,null,90000,0,140000,0,25000,255000,null,10000,265000,0,"Parapetetic teacher",272000,-17000,"OK - teacher",16.666666666666668,-1.6666666666666679,15,-1,332852.61,-67852.609999999986,332852.61,-77852.609999999986]
["Saint Benedict Catholic School - Post 16",4607,"Secondary",{"$f":"G14","v":2},{"$f":"+E13","v":10000},null,2,null,0,1,0,{"$f":"G14","v":2},2,4,null,12000,0,30000,0,null,42000,null,10000,52000,0,null,0,42000,null,2,0,2,1,32000,20000,32000,10000]
["Springfield",2466,"Primary",30,8000,null,30,null,31,3,{"$f":"G15","v":30},null,4,34,null,180000,0,248000,0,null,428000,null,24000,452000,0,null,428000,0,null,30,0,30,1,420000,32000,420000,8000]
["The Bemrose Community School",4177,"Secondary",{"$f":"45-10","v":35},9000,null,35,null,35,0,{"$f":"G16","v":35},null,0,35,null,210000,null,315000,0,null,525000,null,0,525000,0,null,525000,0,null,45,-10,33,2,576000,-51000,567000,-42000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["50% of Vacant places as contingency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70490,70490,null,null,70490,null,null,null,null,null,null,null,null,null,79490,-9000,79490,-9000]
[]
["TOTAL ERS Schools","ALL",null,{"$f":"SUM(D6:D19)","v":183.66666666666669},null,null,{"$f":"SUM(G6:G19)","v":179.58333333333334},null,{"$f":"SUM(I6:I16)","v":151},13,174.58333333333334,5,-9.5833333333333321,186.91666666666669,null,{"$f":"SUM(P6:P16)","v":1077500},{"$f":"SUM(Q6:Q16)","v":78666.666666666657},{"$f":"SUM(R6:R16)","v":1289898.3333333333},{"$f":"SUM(S6:S16)","v":13342.9},{"$f":"SUM(T6:T18)","v":95490},{"$f":"SUM(U6:U18)","v":2554897.9},null,{"$f":"SUM(W6:W16)","v":93500},{"$f":"SUM(X6:X18)","v":2648397.9},{"$f":"SUM(Y6:Y16)","v":140980},"comment",null,null,null,{"$f":"SUM(AD6:AD19)","v":202.25},{"$f":"SUM(AE6:AE19)","v":-22.666666666666671},169,-12,2884782.61,-236384.71,2826282.61,-271384.70999999996]
[]
["Recoupement E2 places",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'School Formula Budget 2021-22'!H42","v":0}]
["E1 recoupement for empty places",null,null,null,null,null,{"$f":"G20*6000","v":1077500},null,null,null,null,{"$f":"K20+L20","v":179.58333333333334}]
["TOTAL ERS Budget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U20-U22","v":2554897.9}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,42]
[null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,0,3]
[null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,1,3]
[null,null,null,null,null,null,null,null,null,null,34]
[null,null,null,null,null,null,null,null,null,null,35]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,164,6]

{"sheet":"Special Schools 2021-22","index":6,"n_rows":52,"n_cols":29,"rows_kept":52,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,null,3,1,2,"NO of places",null,11,11,null,null,4,10000,5,6,7,8,null,9,10,null,11]
["School","School Type","DfE","Phase","Banding2020/21 (19/20 revised rate + 4%)","Banding 2021/2 @ 0 % inflation",null,"AP","E1&2 places - Pre 16","E1&2 places - Post 16","DCC Pre 16","DCC Post 16","Other LA Pre 16","Other LA Post 16","Total","Vacant Places (Neg - empty places. Pos - add children no place funding) ","Pay and Pension Grant","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/Other Adjust","PFI","TOTAL DCC","Element 3 (Top Up Funding Other LA)","Total School Funding","Vacant top up funding\n(element 3)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,660]
["Ivy House School","PMLD",7026,"All",15393.955200000002,15394,null,null,69,17,60,17,3,0,{"$f":"SUM(K6:N6)","v":80},-6,{"$f":"SUM(H6:J6)*$Q$5","v":56760},{"$f":"(I6+J6)*$R$2","v":860000},{"$f":"K6*F6","v":923640},{"$f":"L6*F6","v":261698},null,60000,0,null,null,{"$f":"SUM(Q6:Y6)","v":2162098},{"$f":"(+M6+N6)*F6","v":46182},{"$f":"SUM(Z6:AA6)","v":2208280},-92364]
["St Andrews School - Day","SLD",7027,"Secondary",10155.6,10156,null,null,76,31,71,26,5,6,{"$f":"SUM(K7:N7)","v":108},1,{"$f":"SUM(H7:J7)*$Q$5","v":70620},1070000,{"$f":"K7*F7","v":721076},264056,null,0,0,null,null,{"$f":"SUM(Q7:Y7)","v":2125752},111716,{"$f":"SUM(Z7:AA7)","v":2237468},0]
["St Andrews School - Residential ","SLD",7027,"Secondary",19530,19530,null,null,12,0,12,null,0,null,12,0,7920,120000,0,0,{"$f":"K8*F8","v":234360},null,0,12150,null,374430,0,374430,0]
["St Clares School","SLD",7025,"Secondary",6286.8,6287,null,null,139,1,118,1,16,0,135,-5,92400,1400000,{"$f":"K9*F9","v":741866},6287,null,25253,null,null,null,2265806,100592,2366398,-31435]
["St Giles School","SLD",7024,"Primary",10639.2,10639,null,null,140,0,129,null,4,null,133,-7,92400,1400000,{"$f":"K10*F10","v":1372431},0,null,86000,null,null,null,2950831,42556,2993387,-74473]
["St Martins School & Horizons","SLD",7021,"Secondary",8704.8000000000011,8705,null,null,151,54,137,50,14,7,208,3,135300,2050000,{"$f":"K11*F11","v":1192585},435250,null,55918,null,null,{"$f":"(88810.72*1.03)*1.03","v":94219.292847999997},3963272.2928479998,182805,4146077.2928479998,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["The Kingsmead School","SEMH",7029,"Secondary",17153.292000000001,17153,null,0,90,0,90,null,null,null,90,0,59400,{"$f":"H13*$R$2","v":0},{"$f":"K13*F13","v":1543770},{"$f":"L13*F13","v":0},null,186724.31,null,null,null,{"$f":"SUM(Q13:Y13)","v":1789894.31},{"$f":"(+M13+N13)*F13","v":0},1789894.31,0]
["KS 1/2 PRU",null,1104,"Primary",13728.862368000002,13729,null,40,0,0,40,null,null,null,40,0,26400,{"$f":"H14*$R$2","v":400000},{"$f":"K14*F14","v":549160},0,null,null,null,null,null,975560,{"$f":"(+M14+N14)*F14","v":0},{"$f":"SUM(Z14:AA14)","v":975560},0]
["KS 3/4 PRU",null,1103,"Secondary",15851.847024000001,15852,null,60,0,0,60,null,null,null,60,0,39600,{"$f":"H15*$R$2","v":600000},{"$f":"K15*F15","v":951120},0,null,null,null,8809,null,1599529,{"$f":"(+M15+N15)*F15","v":0},{"$f":"SUM(Z15:AA15)","v":1599529},0]
["Derby Pride - top up only (E3)",null,null,null,null,null,null,null,28,0,28,null,null,null,{"$f":"SUM(K16:N16)","v":28},null,18480,{"$f":"(I16+J16)*$R$2","v":280000},null,null,null,null,null,null,null,298480,null,{"$f":"SUM(Z16:AA16)","v":298480},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,0]
["Empty Places presume filled in 21/22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99136,null,{"$f":"SUM(Q18:Y18)","v":99136},null,{"$f":"SUM(Z18:AA18)","v":99136},0]
[]
[]
["Total",null,"ALL",null,null,null,null,{"$f":"SUM(H4:H20)","v":100},{"$f":"SUM(I4:I20)","v":705},103,745,94,42,13,{"$f":"SUM(O4:O20)","v":894},{"$f":"SUM(P4:P20)","v":-14},{"$f":"SUM(Q6:Q20)","v":599280},{"$f":"SUM(R4:R20)","v":8180000},{"$f":"SUM(S6:S20)","v":7995648},967291,234360,413895.31,null,{"$f":"SUM(X6:X20)","v":120095},{"$f":"SUM(Y6:Y20)","v":94219.292847999997},{"$f":"SUM(Z6:Z20)","v":18604788.602848001},{"$f":"SUM(AA6:AA20)","v":483851},{"$f":"SUM(AB6:AB20)","v":19088639.602848001},{"$f":"SUM(AC6:AC20)","v":-198272}]
["EFA recoupment - specials"]
["EFA recoupment - DP"]
[]
[]
[]
["Total at 2020/21 rate",null,null,null,null,null,null,null,null,null,691,101,51,11,null,22,null,null,null,null,null,null,null,null,null,null,null,null,-112674.93120000001]
["Variance",null,null,null,null,null,null,null,null,null,54,-7,-9,2,null,-36,null,{"$f":"SUM(R6:R10)-R8","v":4730000},{"$f":"SUM(S6:S10)","v":3759013},null,null,{"$f":"SUM(V6:V10)","v":171253},{"$f":"SUM(W6:W10)","v":0},{"$f":"SUM(X6:X10)","v":12150},{"$f":"SUM(Y6:Y10)","v":0},{"$f":"SUM(Z6:Z10)","v":9878917},null,null,-85597.068799999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Academy",null,6780000,447480,5918889,227171,0,94219.292847999997,9878917,{"$f":"SUM(Y11:Y15)","v":94219.292847999997},{"$f":"SUM(Z11:Z15)","v":8328255.6028479999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintained",null,2020000,133320,3278410,186724.31,20959,0,9228255.6028480008,{"$f":"SUM(Y28:Y29)-Y18","v":94219.292847999997},{"$f":"SUM(Z28:Z29)-Z18","v":18108036.602848001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DP Recoupment",null,280000,18480,0,0,0,0,298480]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variance - DP",null,0,0,0,0,-99136,0,-99136]
[]
["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":"Summary for Prints","index":7,"n_rows":442,"n_cols":40,"rows_kept":442,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29]
[]
["School","DfE Number (short)","DfE Number","AWPU inc delegated Budget £","Deprivation £","LAC £","LCHI SEN £","EAL £","Mobility £","Lump Sum £","Split Site £","Rates £ (based on 20-21 budget)","PFI £","Pre MFG Total","MFG (from APT)","Minimum funding adjustment","Budget before De-Delegation","De-delegation tbc","Net School budget","KS1 Class Factor","Total","NOR","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","Excl. Rates",null,null,null,null,null,null,"Budget after de-del (incl. rates)","Rates","Budget after de-del (excl. rates)"]
["Akaal Primary School",2014,8312014,540279,58784.934210526277,0,49928.604651162801,51956.907894736811,1458.0000000000036,117800,0,4887,0,{"$f":"SUM(D5:M5)","v":825094.4467564259},4442.6160878706478,0,{"$f":"SUM(N5:P5)","v":829537.06284429657},0,{"$f":"SUM(Q5:R5)","v":829537.06284429657},2845.46,{"$f":"SUM(S5:T5)","v":832382.52284429653},173,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B5,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B5,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B5,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B5,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B5,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B5,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B5,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,{"$f":"SUM(W5:AC5)+U5","v":832382.52284429653},{"$f":"AD5-L5","v":827495.52284429653},{"$f":"A5","v":"Akaal Primary School"},{"$f":"VLOOKUP(B5,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2014},null,null,null,null,{"$f":"AD5","v":832382.52284429653},{"$f":"L5","v":4887},{"$f":"AL5-AM5","v":827495.52284429653}]
["Allenton Community Primary School",2012,8312012,1130526,369430.90330788813,0,148961.84713375798,36144.30769230779,0,117800,0,7579,0,{"$f":"SUM(D6:M6)","v":1810442.0581339539},0,0,{"$f":"SUM(N6:P6)","v":1810442.0581339539},0,{"$f":"SUM(Q6:R6)","v":1810442.0581339539},6660.62,{"$f":"SUM(S6:T6)","v":1817102.6781339541},362,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B6,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B6,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B6,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B6,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B6,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B6,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B6,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,{"$f":"SUM(W6:AC6)+U6","v":1817102.6781339541},{"$f":"AD6-L6","v":1809523.6781339541},{"$f":"A6","v":"Allenton Community Primary School"},{"$f":"VLOOKUP(B6,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2012},null,null,null,null,{"$f":"AD6","v":1817102.6781339541},{"$f":"L6","v":7579},{"$f":"AL6-AM6","v":1809523.6781339541}]
["Alvaston Infant and Nursery School",2443,8312443,774504,128668.49056603781,0,61024.719101123599,17624.719101123541,0,117800,0,18250,0,1117871.9287682851,-9912.9916824565935,0,1107958.9370858285,-17210.704000000002,1090748.2330858286,7178.8,1097927.0330858286,248,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B7,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B7,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B7,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B7,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B7,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B7,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B7,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":188063.84374883486},0,1285990.8768346636,1267740.8768346636,"Alvaston Infant and Nursery School",{"$f":"VLOOKUP(B7,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2443},null,null,null,null,1285990.8768346636,18250,1267740.8768346636]
["Alvaston Junior School",2442,8312442,1093050,194758.18311252084,0,105724.13793103448,4949.9999999999973,0,117800,0,4906,0,1521188.3210435552,0,0,1521188.3210435552,0,1521188.3210435552,0,1521188.3210435552,350,0,{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B8,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":22000},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B8,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B8,'ERS 2021-22'!R:R)","v":10083.333333333334},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B8,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B8,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B8,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,1553271.6543768884,1548365.6543768884,"Alvaston Junior School",{"$f":"VLOOKUP(B8,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2442},null,null,null,null,1553271.6543768884,4906,1548365.6543768884]
["Arboretum Primary School",2629,8312629,1642698,374796.97142857162,0,255674.48780487807,131209.07079646029,0,117800,0,12147,0,2534325.5300299102,0,0,2534325.5300299102,0,2534325.5300299102,6403.04,2540728.5700299102,526,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B9,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B9,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B9,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B9,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B9,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B9,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B9,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":211619.14682745462},0,2752347.7168573649,2740200.7168573649,"Arboretum Primary School",{"$f":"VLOOKUP(B9,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2629},null,null,null,null,2752347.7168573649,12147,2740200.7168573649]
["Ash Croft Primary School",2509,8312509,515295,106430.00000000003,0,59782.169117647056,14142.857142857158,9989.9999999999618,117800,0,4015,0,827455.02626050427,-1450.6175308330423,0,826004.40872967127,0,826004.40872967127,4784.8600000000006,830789.26872967125,165,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B10,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B10,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B10,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B10,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B10,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B10,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B10,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,830789.26872967125,826774.26872967125,"Ash Croft Primary School",{"$f":"VLOOKUP(B10,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2509},null,null,null,null,830789.26872967125,4015,826774.26872967125]
["Ashgate Primary School",2005,8312005,911916,227590.00000000006,0,89634.225941422599,16769.477911646598,0,117800,0,23750,0,1387459.7038530693,-5536.8128951857188,0,1381922.8909578836,-20264.216000000004,1361658.6749578835,5496.98,1367155.6549578835,292,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B11,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B11,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B11,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B11,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B11,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B11,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B11,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,1367155.6549578835,1343405.6549578835,"Ashgate Primary School",{"$f":"VLOOKUP(B11,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2005},null,null,null,null,1367155.6549578835,23750,1343405.6549578835]
["Asterdale Primary School",2464,8312464,633969,110698.02054086002,0,61674.450867052023,1947.3837209302349,0,117800,0,3793,0,929881.85512884229,-14181.180330254329,0,915700.67479858792,0,915700.67479858792,7824.26,923524.93479858793,203,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B12,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B12,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B12,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B12,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B12,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B12,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B12,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":115874.35482901489},0,1039399.2896276028,1035606.2896276028,"Asterdale Primary School",{"$f":"VLOOKUP(B12,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2464},null,null,null,null,1039399.2896276028,3793,1035606.2896276028]
["Beaufort Community Primary School",2004,8312004,899424,280441.94915254257,0,103259.46902654867,9658.5365853658604,0,117800,0,4931,0,1415514.954764457,0,0,1415514.954764457,0,1415514.954764457,5690.92,1421205.8747644569,288,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B13,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B13,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B13,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B13,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B13,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B13,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B13,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":96552.983349632734},0,1517758.8581140896,1512827.8581140896,"Beaufort Community Primary School",{"$f":"VLOOKUP(B13,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2004},null,null,null,null,1517758.8581140896,4931,1512827.8581140896]
["Becket Primary School",2405,8312405,640215,174753.96039603959,0,73895.496894409938,32214.285714285743,0,117800,0,18750,0,1057628.7430047351,0,0,1057628.7430047351,-14226.590000000002,1043402.1530047351,1100,1044502.1530047351,205,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B14,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B14,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B14,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B14,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B14,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B14,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B14,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":87331.455253782289},0,1131833.6082585175,1113083.6082585175,"Becket Primary School",{"$f":"VLOOKUP(B14,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2405},null,null,null,null,1131833.6082585175,18750,1113083.6082585175]
["Bishop Lonsdale Church of England Aided Primary School",2011,8312011,633969,119803.91509433967,0,58349.8125,16041.666666666641,0,117800,0,6489,0,952453.39426100627,0,0,952453.39426100627,0,952453.39426100627,1293.94,953747.33426100621,203,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B15,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B15,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B15,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B15,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B15,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B15,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B15,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":87390.267438160983},0,1041137.6016991672,1034648.6016991672,"Bishop Lonsdale Church of England Aided Primary School",{"$f":"VLOOKUP(B15,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2011},null,null,null,null,1041137.6016991672,6489,1034648.6016991672]
["Borrow Wood Primary School",5201,8315201,1021221,80739.07079646019,0,78774.3,4944.3298969072157,0,117800,0,6018.1869999999999,0,1309496.8876933674,0,63381.299306632485,1372878.1869999999,0,1372878.1869999999,6854.5599999999995,1379732.747,327,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B16,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B16,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B16,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B16,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B16,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B16,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B16,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":67037.875004888818},0,1446770.6220048887,1440752.4350048888,"Borrow Wood Primary School",{"$f":"VLOOKUP(B16,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":5201},null,null,null,null,1446770.6220048887,6018.1869999999999,1440752.4350048888]
["Brackensdale ER (Enhanced Resource) Primary School",2432,8312432,1333000.4895899999,289918.11050786125,0,210756.03448275864,18154.644444444435,0,117800,0,30150,0,1999779.2790250643,-19966.128452430952,0,1979813.1505726334,-29621.379666666675,1950191.7709059666,8536.380000000001,1958728.1509059665,426.83332999999999,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B17,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B17,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":318000},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B17,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B17,'ERS 2021-22'!R:R)","v":328000},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B17,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B17,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B17,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":90971.304590642205},0,2695699.4554966087,2665549.4554966087,"Brackensdale ER (Enhanced Resource) Primary School",{"$f":"VLOOKUP(B17,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2432},null,null,null,null,2695699.4554966087,30150,2665549.4554966087]
["Breadsall Hill Top Primary School",2018,8312018,1143018,253364.99999999983,0,141605.4,14887.1382636656,0,117800,0,5777,0,1676452.5382636653,-30503.158504713312,0,1645949.379758952,0,1645949.379758952,3169.7,1649119.0797589519,366,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B18,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B18,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B18,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B18,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B18,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B18,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B18,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":135896.5428852287},0,1785015.6226441807,1779238.6226441807,"Breadsall Hill Top Primary School",{"$f":"VLOOKUP(B18,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2018},null,null,null,null,1785015.6226441807,5777,1779238.6226441807]
["Brookfield Primary School",2512,8312512,668322,37458.007130835329,0,62934.342857142859,19295.081967213089,0,117800,0,3919,0,909728.43195519131,-7383.9350443156991,0,902344.49691087566,0,902344.49691087566,7824.26,910168.75691087567,214,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B19,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B19,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B19,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B19,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B19,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B19,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B19,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":99299.239527029393},0,1009467.9964379051,1005548.9964379051,"Brookfield Primary School",{"$f":"VLOOKUP(B19,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2512},null,null,null,null,1009467.9964379051,3919,1005548.9964379051]
["Carlyle Infant School",2456,8312456,543402,46174.999999999993,0,78253.392857142855,16938.053097345146,0,117800,0,2807,0,805375.44595448801,-29899.244064978,0,775476.20188951003,0,775476.20188951003,8924.26,784400.46188951004,174,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B20,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B20,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B20,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B20,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B20,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B20,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B20,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":134145.57683475668},0,918546.03872426669,915739.03872426669,"Carlyle Infant School",{"$f":"VLOOKUP(B20,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2456},null,null,null,null,918546.03872426669,2807,915739.03872426669]
["Castleward Primary School","0122",8310122,54652.5,11168.905050362568,0,0,4688.1513285761575,0,68716.666666666657,0,2333.3333333333335,0,141559.55637893872,0,0,141559.55637893872,0,141559.55637893872,3524.25,145083.80637893872,17.5,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B21,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B21,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B21,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B21,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B21,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B21,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B21,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,145083.80637893872,142750.47304560538,"Castleward Primary School",{"$f":"VLOOKUP(B21,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":"0122"},null,null,null,null,145083.80637893872,2333.3333333333335,142750.47304560538]
["Cavendish Close Infant School",2449,8312449,752643,106310.0000000001,0,82665.903614457828,6976.3157894736814,0,117800,0,18000,0,1084395.2194039316,0,0,1084395.2194039316,-16724.918000000001,1067670.3014039316,7178.8,1074849.1014039316,241,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B22,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B22,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B22,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B22,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B22,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B22,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B22,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":192988.200417646},0,1267837.3018215776,1249837.3018215776,"Cavendish Close Infant School",{"$f":"VLOOKUP(B22,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2449},null,null,null,null,1267837.3018215776,18000,1249837.3018215776]
["Cavendish Close Junior School",2019,8312019,971253,145244.64646464644,0,119469.88524590165,3849.9999999999995,0,117800,0,5139,0,1362756.5317105479,0,0,1362756.5317105479,0,1362756.5317105479,0,1362756.5317105479,311,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B23,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B23,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B23,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B23,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B23,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B23,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B23,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,1362756.5317105479,1357617.5317105479,"Cavendish Close Junior School",{"$f":"VLOOKUP(B23,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2019},null,null,null,null,1362756.5317105479,5139,1357617.5317105479]
["Chaddesden Park Junior School",2467,8312467,949392,171273.73111782467,0,93857.14285714287,4367.164179104474,0,117800,0,3063,0,1339753.0381540719,-13403.163893542753,0,1326349.8742605292,0,1326349.8742605292,6854.5599999999995,1333204.4342605292,304,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B24,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B24,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B24,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B24,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B24,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B24,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B24,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":109036.46206871387},0,1442240.8963292432,1439177.8963292432,"Chaddesden Park Junior School",{"$f":"VLOOKUP(B24,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2467},null,null,null,null,1442240.8963292432,3063,1439177.8963292432]
["Chellaston Infant School",2455,8312455,1052451,103514.9999999999,0,87562.881355932201,13183.891213389119,0,117800,0,5108,0,1379620.7725693213,0,34147.227430678904,1413768.0000000002,0,1413768.0000000002,8666.68,1422434.6800000002,337,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B25,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B25,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B25,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B25,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B25,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B25,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B25,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,1422434.6800000002,1417326.6800000002,"Chellaston Infant School",{"$f":"VLOOKUP(B25,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2455},null,null,null,null,1422434.6800000002,5108,1417326.6800000002]
["Chellaston Junior School",5203,8315203,1583361,147554.56262425453,0,143636.11909650927,4949.9999999999918,0,117800,0,6626,0,2003927.6817207637,0,121958.31827923609,2125886,0,2125886,0,2125886,507,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B26,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B26,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B26,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B26,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B26,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B26,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B26,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,2125886,2119260,"Chellaston Junior School",{"$f":"VLOOKUP(B26,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":5203},null,null,null,null,2125886,6626,2119260]
["Cherry Tree Hill Primary School",2451,8312451,1845693,275183.41525423742,0,156296.497005988,11655.179282868532,0,117800,0,7697,0,2414325.0915430943,0,63751.908456905745,2478077,0,2478077,3493.94,2481570.94,591,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B27,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B27,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B27,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B27,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B27,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B27,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B27,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":133046.68082111972},0,2614617.6208211198,2606920.6208211198,"Cherry Tree Hill Primary School",{"$f":"VLOOKUP(B27,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2451},null,null,null,null,2614617.6208211198,7697,2606920.6208211198]
["Cottons Farm Primary School",2023,8312023,318546,107374.99999999999,0,49932,17493.548387096755,5398.9306930693247,117800,0,4802,26862,648209.47908016597,-1929.2555920074344,0,646280.22348815855,0,646280.22348815855,5172.74,651452.96348815854,102,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B28,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B28,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B28,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B28,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B28,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B28,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B28,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":14869.988099625278},0,666322.95158778387,661520.95158778387,"Cottons Farm Primary School",{"$f":"VLOOKUP(B28,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2023},null,null,null,null,666322.95158778387,4802,661520.95158778387]
["Dale Community Primary School",2409,8312409,1711404,345068.63970588258,0,255988.89908256879,122721.94092827014,0,117800,0,37400,0,2590383.4797167215,0,0,2590383.4797167215,-38030.104000000007,2552353.3757167216,6403.04,2558756.4157167217,548,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B29,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B29,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B29,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B29,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B29,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B29,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B29,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,2558756.4157167217,2521356.4157167217,"Dale Community Primary School",{"$f":"VLOOKUP(B29,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2409},null,null,null,null,2558756.4157167217,37400,2521356.4157167217]
["Derby St Chad's CE (VC) Nursery and Infant School",3158,8313158,334161,85833.577981651382,0,46866.000000000007,56464.189189189157,0,117800,0,2048,0,643172.76717084064,-69.320225798879363,0,643103.44694504177,0,643103.44694504177,7436.38,650539.82694504177,107,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B30,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B30,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B30,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B30,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B30,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B30,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B30,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":37488.80906560742},0,688028.63601064915,685980.63601064915,"Derby St Chad's CE (VC) Nursery and Infant School",{"$f":"VLOOKUP(B30,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":3158},null,null,null,null,688028.63601064915,2048,685980.63601064915]
["Derwent Community School",2016,8312016,665199,217432.98958240182,0,70925.263157894733,14643.75,1997.9999999999986,117800,0,5814,0,1093813.0027402965,2199.3369155260839,0,1096012.3396558226,0,1096012.3396558226,1293.94,1097306.2796558226,213,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B31,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B31,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B31,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B31,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B31,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B31,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B31,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":77948.385891979327},0,1175254.6655478019,1169440.6655478019,"Derwent Community School",{"$f":"VLOOKUP(B31,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2016},null,null,null,null,1175254.6655478019,5814,1169440.6655478019]
["Firs Estate Primary School",2013,8312013,1102419,337625.00000000017,0,219536.86893203884,89419.24290220828,34037.999999999905,117800,0,2969,0,1903807.1118342474,0,0,1903807.1118342474,0,1903807.1118342474,7242.44,1911049.5518342473,353,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B32,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B32,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B32,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B32,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B32,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B32,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B32,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":41741.087520164903},0,1952790.6393544122,1949821.6393544122,"Firs Estate Primary School",{"$f":"VLOOKUP(B32,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2013},null,null,null,null,1952790.6393544122,2969,1949821.6393544122]
["Gayton Community Junior School",2457,8312457,1118034,100087.0604395604,0,126957.78409090909,19799.999999999982,0,117800,0,21241,0,1503919.8445304695,0,13761.155469530495,1517681,-24844.484000000004,1492836.5160000001,0,1492836.5160000001,358,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B33,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B33,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B33,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B33,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B33,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B33,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B33,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,1492836.5160000001,1471595.5160000001,"Gayton Community Junior School",{"$f":"VLOOKUP(B33,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2457},null,null,null,null,1492836.5160000001,21241,1471595.5160000001]
["Grampian Primary Academy",2010,8312010,637092,178193.25123152713,0,53826.506024096387,15565.317919075149,0,117800,0,4153,0,1006630.0751746987,-1203.8776746507529,0,1005426.197500048,0,1005426.197500048,7824.26,1013250.457500048,204,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B34,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B34,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B34,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B34,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B34,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B34,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B34,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":118995.19396957237},0,1132245.6514696204,1128092.6514696204,"Grampian Primary Academy",{"$f":"VLOOKUP(B34,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2010},null,null,null,null,1132245.6514696204,4153,1128092.6514696204]
["Griffe Field Primary School",2002,8312002,1374120,43963.63528567418,0,101151.38121546961,24200,0,117800,0,10175,0,1671410.0165011438,0,177964.98349885619,1849375,0,1849375,2200,1851575,440,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B35,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B35,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B35,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B35,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B35,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B35,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B35,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":117076.39600505166},0,1968651.3960050517,1958476.3960050517,"Griffe Field Primary School",{"$f":"VLOOKUP(B35,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2002},null,null,null,null,1968651.3960050517,10175,1958476.3960050517]
["Hackwood Primary School",2024,8312024,497077.91015399992,45462.944983818692,0,32011.989795918373,13191.210045662074,0,117800,0,3401.0342499999988,0,708945.08922939911,0,0,708945.08922939911,0,708945.08922939911,1100,710045.08922939911,159.16679799999997,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B36,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B36,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B36,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B36,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B36,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B36,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B36,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":34044.735483870958},0,744089.82471327006,740688.79046327004,"Hackwood Primary School",{"$f":"VLOOKUP(B36,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2024},null,null,null,null,744089.82471327006,3401.0342499999988,740688.79046327004]
["Hardwick Primary School",3544,8313544,1683297,453188.45656192239,0,277484.44029850746,137394.36325678491,0,117800,0,13601,152805,2835570.2601172151,0,0,2835570.2601172151,0,2835570.2601172151,2200,2837770.2601172151,539,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B37,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B37,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B37,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B37,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B37,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B37,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B37,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":130730.22471500408},0,2968500.4848322193,2954899.4848322193,"Hardwick Primary School",{"$f":"VLOOKUP(B37,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":3544},null,null,null,null,2968500.4848322193,13601,2954899.4848322193]
["Homefields Primary School",2006,8312006,1008729,9890,0,69199.239130434784,15675.000000000007,0,117800,0,7060,0,1228353.2391304348,0,128846.76086956519,1357200,0,1357200,5303.04,1362503.04,323,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B38,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B38,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B38,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B38,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B38,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B38,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B38,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":128506.58209090416},0,1491009.6220909043,1483949.6220909043,"Homefields Primary School",{"$f":"VLOOKUP(B38,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2006},null,null,null,null,1491009.6220909043,7060,1483949.6220909043]
["Lakeside Community Primary School",2022,8312022,1814463,387044.60344827571,0,262362.46794871794,36556.01577909277,0,117800,0,10694,164565,2793485.0871760864,0,0,2793485.0871760864,0,2793485.0871760864,6403.04,2799888.1271760864,581,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B39,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B39,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B39,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B39,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B39,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B39,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B39,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":209631.27002642458},0,3009519.3972025109,2998825.3972025109,"Lakeside Community Primary School",{"$f":"VLOOKUP(B39,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2022},null,null,null,null,3009519.3972025109,10694,2998825.3972025109]
["Lawn Primary School",2522,8312522,1336644,53621.89655172413,0,88839.395604395599,11514.130434782617,0,117800,0,5032,0,1613451.4225909023,0,180620.57740909769,1794072,0,1794072,2200,1796272,428,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B40,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B40,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B40,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B40,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B40,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B40,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B40,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,1796272,1791240,"Lawn Primary School",{"$f":"VLOOKUP(B40,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2522},null,null,null,null,1796272,5032,1791240]
["Markeaton Primary School",2436,8312436,1302291,133755.00000000006,0,110217.41379310348,14776.050420168056,0,117800,0,26650,0,1705489.4642132716,0,64220.535786728375,1769710,-28938.966000000004,1740771.034,2200,1742971.034,417,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B41,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B41,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":24000},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B41,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B41,'ERS 2021-22'!R:R)","v":68940},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B41,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B41,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B41,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,1835911.034,1809261.034,"Markeaton Primary School",{"$f":"VLOOKUP(B41,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2436},null,null,null,null,1835911.034,26650,1809261.034]
["Meadow Farm Community Primary School",2452,8312452,412236,79344.999999999956,0,45392.727272727272,3630.0000000000005,3671.9999999999991,117800,0,20350,0,682425.72727272718,-8977.4819968250358,0,673448.2452759021,-9160.5360000000019,664287.70927590213,4590.92,668878.62927590217,132,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B42,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B42,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B42,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B42,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B42,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B42,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B42,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":72470.797814885227},0,741349.42709078745,720999.42709078745,"Meadow Farm Community Primary School",{"$f":"VLOOKUP(B42,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2452},null,null,null,null,741349.42709078745,20350,720999.42709078745]
["Mickleover Primary School",2627,8312627,1311660,51042.014388489202,0,108515.73033707865,23100,0,117800,0,18000,0,1630117.744725568,0,143482.25527443225,1773600.0000000002,-29147.160000000003,1744452.8400000003,2200,1746652.8400000003,420,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B43,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B43,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B43,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B43,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B43,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B43,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B43,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,1746652.8400000003,1728652.8400000003,"Mickleover Primary School",{"$f":"VLOOKUP(B43,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2627},null,null,null,null,1746652.8400000003,18000,1728652.8400000003]
["Landau Forte Academy Moorhead",2009,8312009,721413,195452.16615450973,0,94506.923076923078,20430.150753768903,125.99999999999936,117800,0,3816,0,1153544.2399852017,-15721.921474334922,0,1137822.3185108667,0,1137822.3185108667,7630.32,1145452.6385108668,231,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B44,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B44,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B44,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B44,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B44,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B44,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B44,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,1145452.6385108668,1141636.6385108668,"Landau Forte Academy Moorhead",{"$f":"VLOOKUP(B44,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2009},null,null,null,null,1145452.6385108668,3816,1141636.6385108668]
["Oakwood Infant and Nursery School",2473,8312473,836964,163350,0,92324.494382022473,11528.491620111732,0,117800,0,23450,0,1245416.9860021342,-14917.133667986962,0,1230499.8523341471,-18598.664000000004,1211901.188334147,3493.94,1215395.1283341469,268,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B45,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B45,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B45,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B45,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B45,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B45,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B45,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":184959.66307628609},0,1400354.7914104331,1376904.7914104331,"Oakwood Infant and Nursery School",{"$f":"VLOOKUP(B45,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2473},null,null,null,null,1400354.7914104331,23450,1376904.7914104331]
["Oakwood Junior School",2471,8312471,1099296,233014.65417867433,0,140572.23529411765,4399.9999999999945,0,117800,0,23450,0,1618532.8894727919,668.32604344891377,0,1619201.2155162408,-24428.096000000005,1594773.1195162409,0,1594773.1195162409,352,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B46,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B46,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B46,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B46,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B46,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B46,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B46,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,1594773.1195162409,1571323.1195162409,"Oakwood Junior School",{"$f":"VLOOKUP(B46,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2471},null,null,null,null,1594773.1195162409,23450,1571323.1195162409]
["Ashwood Spencer Academy (formerly Osmaston)",2021,8312021,1733265,613616.23646209366,0,234169.26605504588,56963.488843813473,685.23465703973557,117800,0,5035,0,2761534.2260179929,-3737.1803356711985,0,2757797.0456823218,0,2757797.0456823218,8730.32,2766527.3656823216,555,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B47,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B47,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B47,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B47,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B47,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B47,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B47,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":115515.39807809568},0,2882042.7637604172,2877007.7637604172,"Ashwood Spencer Academy (formerly Osmaston)",{"$f":"VLOOKUP(B47,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2021},null,null,null,null,2882042.7637604172,5035,2877007.7637604172]
["Parkview Primary School",2003,8312003,662076,17340,0,41499.888268156421,2562.6373626373652,0,117800,0,31750,0,873028.52563079377,0,44881.474369206233,917910,-14712.376000000002,903197.62399999995,1100,904297.62399999995,212,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B48,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B48,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B48,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B48,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B48,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B48,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B48,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":89513.480416484017},0,993811.10441648401,962061.10441648401,"Parkview Primary School",{"$f":"VLOOKUP(B48,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2003},null,null,null,null,993811.10441648401,31750,962061.10441648401]
["Pear Tree Community Junior School",2017,8312017,1061820,326295.00000000012,0,217035.87443946188,73700.000000000087,7816.9911504424781,117800,0,3831,0,1808298.8655899044,0,0,1808298.8655899044,0,1808298.8655899044,0,1808298.8655899044,340,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B49,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B49,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B49,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B49,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B49,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B49,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B49,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,1808298.8655899044,1804467.8655899044,"Pear Tree Community Junior School",{"$f":"VLOOKUP(B49,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2017},null,null,null,null,1808298.8655899044,3831,1804467.8655899044]
["Pear Tree Infant School",2424,8312424,815103,248384.99999999997,0,86490.592105263146,107662.5,0,117800,0,14929,0,1390370.0921052631,0,0,1390370.0921052631,-18112.878000000004,1372257.2141052631,5045.46,1377302.6741052631,261,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B50,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B50,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B50,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B50,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B50,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B50,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B50,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,1377302.6741052631,1362373.6741052631,"Pear Tree Infant School",{"$f":"VLOOKUP(B50,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2424},null,null,null,null,1377302.6741052631,14929,1362373.6741052631]
["Portway Infant School",2439,8312439,693306,44850.000000000065,0,54423.134328358203,4210.3448275862129,0,117800,0,11900,0,926489.47915594454,0,13370.520844055573,939860.00000000012,-15406.356000000002,924453.64400000009,6403.04,930856.68400000012,222,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B51,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B51,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B51,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B51,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B51,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B51,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B51,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,930856.68400000012,918956.68400000012,"Portway Infant School",{"$f":"VLOOKUP(B51,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2439},null,null,null,null,930856.68400000012,11900,918956.68400000012]
["Portway Junior School",2440,8312440,1127403,55916.942148760354,0,70748.821022727265,3309.1666666666733,0,117800,0,7164,0,1382341.9298381545,0,133802.07016184577,1516144.0000000002,0,1516144.0000000002,0,1516144.0000000002,361,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B52,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B52,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B52,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B52,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B52,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B52,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B52,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,1516144.0000000002,1508980.0000000002,"Portway Junior School",{"$f":"VLOOKUP(B52,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2440},null,null,null,null,1516144.0000000002,7164,1508980.0000000002]
["Ravensdale Infant and Nursery School",2462,8312462,765135,82079.999999999956,0,67839.655172413797,18018.895348837188,0,117800,0,18429,0,1069302.5505212508,0,0,1069302.5505212508,-17002.510000000002,1052300.0405212508,6596.98,1058897.0205212508,245,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B53,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B53,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B53,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B53,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B53,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B53,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B53,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":114335.73181733466},0,1173232.7523385854,1154803.7523385854,"Ravensdale Infant and Nursery School",{"$f":"VLOOKUP(B53,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2462},null,null,null,null,1173232.7523385854,18429,1154803.7523385854]
["Ravensdale Junior School",2463,8312463,1111788,124298.76770538246,0,120036.03658536586,10449.999999999995,0,117800,0,3686,0,1488058.8042907484,0,3707.1957092517987,1491766.0000000002,0,1491766.0000000002,0,1491766.0000000002,356,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B54,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B54,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B54,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B54,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B54,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B54,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B54,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,1491766.0000000002,1488080.0000000002,"Ravensdale Junior School",{"$f":"VLOOKUP(B54,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2463},null,null,null,null,1491766.0000000002,3686,1488080.0000000002]
["Redwood Primary School",2505,8312505,1883169,366034.99999999994,0,278787,77810.192307692429,8906.7707641196175,117800,0,40200,0,2772707.9630718119,-2959.1881077440603,0,2769748.7749640681,-41846.994000000006,2727901.7809640681,4657.58,2732559.3609640682,603,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B55,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B55,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B55,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B55,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B55,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B55,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B55,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":212326.49461612312},0,2944885.8555801911,2904685.8555801911,"Redwood Primary School",{"$f":"VLOOKUP(B55,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2505},null,null,null,null,2944885.8555801911,40200,2904685.8555801911]
["Reigate Park Primary School",2020,8312020,1136772,247429.22651933701,0,163555.24137931035,17436.77419354839,10044.000000000013,117800,0,4984,0,1698021.2420921957,-8036.0249586111549,0,1689985.2171335844,0,1689985.2171335844,3363.64,1693348.8571335843,364,0,{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B56,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":108000},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B56,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B56,'ERS 2021-22'!R:R)","v":54000},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B56,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B56,'ERS 2021-22'!T:T)","v":13342.9},{"$f":"IFERROR(VLOOKUP(B56,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":75514.842351684623},0,1944206.5994852688,1939222.5994852688,"Reigate Park Primary School",{"$f":"VLOOKUP(B56,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2020},null,null,null,null,1944206.5994852688,4984,1939222.5994852688]
["Ridgeway Infant School",2458,8312458,824472,81939.811320754787,0,79152.857142857145,57579.31034482758,0,117800,0,13528,0,1174471.9788084396,0,0,1174471.9788084396,-18321.072000000004,1156150.9068084396,3300,1159450.9068084396,264,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B57,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B57,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B57,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B57,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B57,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B57,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B57,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,1159450.9068084396,1145922.9068084396,"Ridgeway Infant School",{"$f":"VLOOKUP(B57,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2458},null,null,null,null,1159450.9068084396,13528,1145922.9068084396]
["Roe Farm Primary School",2001,8312001,1211724,286704.1176470588,0,148057.27272727274,7091.8429003021065,0,117800,0,30250,0,1801627.2332746335,0,0,1801627.2332746335,-26926.424000000003,1774700.8092746334,2781.8199999999997,1777482.6292746335,388,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B58,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B58,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B58,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B58,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B58,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B58,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B58,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":152876.08604409988},0,1930358.7153187334,1900108.7153187334,"Roe Farm Primary School",{"$f":"VLOOKUP(B58,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2001},null,null,null,null,1930358.7153187334,30250,1900108.7153187334]
["Rosehill Infant and Nursery School",2429,8312429,449712,100184.99999999997,0,50323.404255319147,71035.051546391725,0,117800,0,14100,0,803155.45580171084,-11543.524378788508,0,791611.93142292229,-9993.3120000000017,781618.61942292226,4721.2199999999993,786339.83942292223,144,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B59,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B59,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B59,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B59,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B59,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B59,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B59,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":113419.23759188209},0,899759.07701480435,885659.07701480435,"Rosehill Infant and Nursery School",{"$f":"VLOOKUP(B59,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2429},null,null,null,null,899759.07701480435,14100,885659.07701480435]
["Shelton Infant School",2444,8312444,627723,106615,0,64733.823529411762,20027.173913043469,0,117800,0,12500,0,949398.99744245526,-14736.270638348185,0,934662.72680410708,-13948.998000000001,920713.72880410706,8536.380000000001,929250.10880410706,201,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B60,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B60,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B60,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B60,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B60,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B60,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B60,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":142068.55725675978},0,1071318.6660608668,1058818.6660608668,"Shelton Infant School",{"$f":"VLOOKUP(B60,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2444},null,null,null,null,1071318.6660608668,12500,1058818.6660608668]
["Shelton Junior School",5209,8315209,874440,170114.33691756276,0,94872.452830188675,9900.0000000000018,0,117800,0,4250,0,1271376.7897477513,0,0,1271376.7897477513,-19431.440000000002,1251945.3497477514,0,1251945.3497477514,280,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B61,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B61,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B61,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B61,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B61,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B61,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B61,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,1251945.3497477514,1247695.3497477514,"Shelton Junior School",{"$f":"VLOOKUP(B61,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":5209},null,null,null,null,1251945.3497477514,4250,1247695.3497477514]
["Silverhill Primary School",2469,8312469,1305414,27675.760095011865,0,84280.878186968839,10246.239554317552,0,117800,0,19850,0,1565266.8778362982,0,201823.1221637018,1767090,-29008.364000000005,1738081.6359999999,2393.94,1740475.5759999999,418,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B62,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B62,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B62,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B62,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B62,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B62,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B62,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,1740475.5759999999,1720625.5759999999,"Silverhill Primary School",{"$f":"VLOOKUP(B62,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2469},null,null,null,null,1740475.5759999999,19850,1720625.5759999999]
["Springfield Primary School",2466,8312466,1018098,131635.00000000003,0,123766.97080291972,2561.4285714285738,0,117800,0,3414,0,1397275.3993743483,-19937.512803700887,0,1377337.8865706474,0,1377337.8865706474,4915.16,1382253.0465706473,326,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B63,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B63,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":180000},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B63,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B63,'ERS 2021-22'!R:R)","v":248000},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B63,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B63,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B63,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,1810253.0465706473,1806839.0465706473,"Springfield Primary School",{"$f":"VLOOKUP(B63,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2466},null,null,null,null,1810253.0465706473,3414,1806839.0465706473]
["St Alban's Catholic Primary School",3543,8313543,955638,99614.90415335467,0,77831.220472440938,18487.500000000025,0,117800,0,4779,0,1274150.6246257955,0,9708.3753742044792,1283859,0,1283859,5690.92,1289549.92,306,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B64,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B64,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B64,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B64,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B64,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B64,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B64,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":164014.4508671574},0,1453564.3708671574,1448785.3708671574,"St Alban's Catholic Primary School",{"$f":"VLOOKUP(B64,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":3543},null,null,null,null,1453564.3708671574,4779,1448785.3708671574]
["St George's Catholic Voluntary Academy",3531,8313531,1083681,131188.22254335257,0,96329.15492957746,51581.081081081029,0,117800,0,4802,0,1485381.4585540108,-29601.951576742129,0,1455779.5069772687,0,1455779.5069772687,3945.46,1459724.9669772687,347,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B65,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B65,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B65,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B65,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B65,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B65,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B65,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,1459724.9669772687,1454922.9669772687,"St George's Catholic Voluntary Academy",{"$f":"VLOOKUP(B65,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":3531},null,null,null,null,1459724.9669772687,4802,1454922.9669772687]
["St James' Church of England Aided Infant School",3526,8313526,224856,55134.999999999942,0,23360,31680,0,117800,0,1400,0,454230.99999999994,-5084.3711993286906,0,449146.62880067126,-4996.6560000000009,444149.97280067124,2651.52,446801.49280067126,72,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B66,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B66,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B66,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B66,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B66,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B66,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B66,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":55677.879629511757},0,502479.37243018299,501079.37243018299,"St James' Church of England Aided Infant School",{"$f":"VLOOKUP(B66,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":3526},null,null,null,null,502479.37243018299,1400,501079.37243018299]
["St James' Church of England Aided Junior School",3535,8313535,896301,217542.11538461535,0,150117.65625,46199.999999999956,702.00000000000011,117800,0,3300,0,1431962.7716346153,0,0,1431962.7716346153,-19917.226000000002,1412045.5456346152,0,1412045.5456346152,287,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B67,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B67,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B67,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B67,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B67,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B67,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B67,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,1412045.5456346152,1408745.5456346152,"St James' Church of England Aided Junior School",{"$f":"VLOOKUP(B67,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":3535},null,null,null,null,1412045.5456346152,3300,1408745.5456346152]
["St John Fisher Catholic Voluntary Academy",2008,8312008,699552,113110.00000000009,0,74764.491978609629,13899.487179487202,0,117800,0,3616,0,1022741.9791580969,0,0,1022741.9791580969,0,1022741.9791580969,1293.94,1024035.9191580969,224,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B68,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B68,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B68,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B68,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B68,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B68,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B68,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,1024035.9191580969,1020419.9191580969,"St John Fisher Catholic Voluntary Academy",{"$f":"VLOOKUP(B68,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2008},null,null,null,null,1024035.9191580969,3616,1020419.9191580969]
["St Joseph's Catholic Primary School, Derby",3542,8313542,1171125,178234.97219687168,0,98227.941176470587,90954.968944099412,0,117800,0,6333,0,1662675.8823174417,0,0,1662675.8823174417,0,1662675.8823174417,3557.58,1666233.4623174418,375,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B69,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B69,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B69,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B69,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B69,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B69,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B69,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,1666233.4623174418,1659900.4623174418,"St Joseph's Catholic Primary School, Derby",{"$f":"VLOOKUP(B69,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":3542},null,null,null,null,1666233.4623174418,6333,1659900.4623174418]
["St Mary's Catholic Primary School and Nursery",3528,8313528,1002483,143300.7484076434,0,134974.07999999999,38660.583941605837,0,117800,0,9188,0,{"$f":"SUM(D70:M70)","v":1446406.4123492492},0,0,{"$f":"SUM(N70:P70)","v":1446406.4123492492},0,{"$f":"SUM(Q70:R70)","v":1446406.4123492492},5496.98,{"$f":"SUM(S70:T70)","v":1451903.3923492492},321,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B70,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B70,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B70,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B70,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B70,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B70,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B70,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":123831.39248430009},0,{"$f":"SUM(W70:AC70)+U70","v":1575734.7848335493},{"$f":"AD70-L70","v":1566546.7848335493},{"$f":"A70","v":"St Mary's Catholic Primary School and Nursery"},{"$f":"VLOOKUP(B70,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":3528},null,null,null,null,{"$f":"AD70","v":1575734.7848335493},{"$f":"L70","v":9188},{"$f":"AL70-AM70","v":1566546.7848335493}]
["St Peter's Church of England Aided Junior School",2025,8312025,699552,56360.975609756104,0,87184.834123222754,12649.999999999947,0,117800,0,3504,0,977051.80973297881,-5091.9944455284467,0,971959.81528745033,0,971959.81528745033,0,971959.81528745033,224,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B71,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B71,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B71,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B71,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B71,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B71,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B71,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,971959.81528745033,968455.81528745033,"St Peter's Church of England Aided Junior School",{"$f":"VLOOKUP(B71,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2025},null,null,null,null,971959.81528745033,3504,968455.81528745033]
["St Werburgh's Church of England VA Primary School",3532,8313532,968130,62386.305732484092,0,80094.943820224711,1937.5000000000061,0,117800,0,5191,0,1235539.7495527088,0,65451.250447291182,1300991,0,1300991,4915.16,1305906.1599999999,310,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B72,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B72,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B72,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B72,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B72,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B72,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B72,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,1305906.1599999999,1300715.1599999999,"St Werburgh's Church of England VA Primary School",{"$f":"VLOOKUP(B72,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":3532},null,null,null,null,1305906.1599999999,5191,1300715.1599999999]
["Village Primary School",3546,8313546,1945629,466160.00000000006,0,251841.11561866125,108645.12195121939,0,117800,0,15689,0,2905764.2375698807,0,0,2905764.2375698807,0,2905764.2375698807,3300,2909064.2375698807,623,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B73,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B73,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B73,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B73,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B73,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B73,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B73,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":182301.55443734015},0,3091365.7920072209,3075676.7920072209,"Village Primary School",{"$f":"VLOOKUP(B73,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":3546},null,null,null,null,3091365.7920072209,15689,3075676.7920072209]
["Walter Evans Church of England Aided Primary School",3530,8313530,1289799,20313.91048918559,0,65923.469387755104,1930.4532577903685,0,117800,0,5191,0,1500957.8331347308,0,230573.16686526896,1731530.9999999998,0,1731530.9999999998,2200,1733730.9999999998,413,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B74,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B74,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B74,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B74,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B74,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B74,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B74,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":121238.68584138504},0,1854969.6858413848,1849778.6858413848,"Walter Evans Church of England Aided Primary School",{"$f":"VLOOKUP(B74,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":3530},null,null,null,null,1854969.6858413848,5191,1849778.6858413848]
["Wren Park Primary School",2459,8312459,1202355,33785.834237655996,0,84575.231481481474,33905.589123867037,0,117800,0,19500,0,1491921.6548430047,0,136878.34515699558,1628800.0000000002,-26718.230000000003,1602081.7700000003,3363.64,1605445.4100000001,385,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B75,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B75,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B75,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B75,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B75,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B75,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B75,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,1605445.4100000001,1585945.4100000001,"Wren Park Primary School",{"$f":"VLOOKUP(B75,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2459},null,null,null,null,1605445.4100000001,19500,1585945.4100000001]
["Wyndham Primary Academy",2007,8312007,1349136,321385.00000000029,0,113736.39344262295,37582.841823056326,0,117800,0,4736.6499999999996,0,1944376.8852656793,0,0,1944376.8852656793,0,1944376.8852656793,2393.94,1946770.8252656793,432,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B76,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B76,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B76,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B76,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B76,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B76,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B76,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":119913.46401663398},0,2066684.2892823133,2061947.6392823134,"Wyndham Primary Academy",{"$f":"VLOOKUP(B76,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":2007},null,null,null,null,2066684.2892823133,4736.6499999999996,2061947.6392823134]
["Zaytouna",4000,8314000,1071189,199258.31871344999,0,130770.48582995952,57033.720930232586,0,117800,0,13887,0,1589938.5254736422,0,0,1589938.5254736422,0,1589938.5254736422,5690.92,1595629.4454736421,343,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B77,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B77,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B77,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B77,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B77,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B77,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B77,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,1595629.4454736421,1581742.4454736421,"Zaytouna",{"$f":"VLOOKUP(B77,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":4000},null,null,null,null,1595629.4454736421,13887,1581742.4454736421]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total Primary","Total Primary",null,{"$f":"SUM(D5:D78)","v":72480145.899744004},12163700.173534254,0,8019837.2671210058,2204766.4589391109,84835.927264671045,8550316.6666666679,0,791157.20458333346,344232,104638991.59785302,-268473.96242793201,1832330.5428734848,106202848.17829858,-547538.65366666683,105655309.52463192,296245.93000000005,105951555.45463191,23208.500128,0,{"$f":"SUM(X5:X78)","v":652000},0,709023.33333333326,13342.9,4700264.322805074,0,112026186.01077032,111235028.80618699,null,null,null,null,null,null,{"$f":"SUM(AL5:AL78)","v":112026186.01077032},{"$f":"SUM(AM5:AM78)","v":791157.20458333346},111235028.80618699]
[]
["Chellaston Academy",5402,8315402,6711443.1946,283017.90841402643,0,391050.41099297634,4527.9009433962274,0,117800,0,44125,0,{"$f":"SUM(D81:M81)","v":7551964.4149503997},0,367826.77964960039,{"$f":"SUM(N81:P81)","v":7919791.1946},0,{"$f":"SUM(Q81:R81)","v":7919791.1946},0,{"$f":"SUM(S81:T81)","v":7919791.1946},1454.4542000000001,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B81,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B81,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B81,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B81,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B81,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B81,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B81,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,{"$f":"SUM(W81:AC81)+U81","v":7919791.1946},{"$f":"AD81-L81","v":7875666.1946},{"$f":"A81","v":"Chellaston Academy"},{"$f":"VLOOKUP(B81,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":5402},null,null,null,null,{"$f":"AD81","v":7919791.1946},{"$f":"L81","v":44125},{"$f":"AL81-AM81","v":7875666.1946}]
["da Vinci Community College",4007,8314007,3092530,792127.33653785591,0,358230.00066870428,31185,0,117800,0,24583,24995,4441450.3372065602,-52640.838330810606,0,4388809.4988757493,0,4388809.4988757493,0,4388809.4988757493,672,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B82,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B82,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B82,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B82,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B82,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B82,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B82,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,4388809.4988757493,4364226.4988757493,"da Vinci Community College",{"$f":"VLOOKUP(B82,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":4007},null,null,null,null,4388809.4988757493,24583,4364226.4988757493]
["Derby Cathedral School",4004,8314004,2878723.0554,564863.415227797,0,201137.30726825341,16147.273584905661,0,117800,0,14329.03,0,3793000.0814809557,0,0,3793000.0814809557,0,3793000.0814809557,0,3793000.0814809557,640.29579999999999,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B83,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B83,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B83,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B83,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B83,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B83,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B83,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,3793000.0814809557,3778671.0514809559,"Derby Cathedral School",{"$f":"VLOOKUP(B83,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":4004},null,null,null,null,3793000.0814809557,14329.03,3778671.0514809559]
["Derby Moor Community Sports College",4178,8314178,6432762.6652000006,982310.90007419232,0,583953.83038118109,46821.277352297606,0,117800,0,31926,0,8195574.6730076717,0,0,8195574.6730076717,0,8195574.6730076717,0,8195574.6730076717,1394.3604,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B84,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B84,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B84,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B84,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B84,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B84,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B84,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,8195574.6730076717,8163648.6730076717,"Derby Moor Community Sports College",{"$f":"VLOOKUP(B84,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":4178},null,null,null,null,8195574.6730076717,31926,8163648.6730076717]
["Lees Brook Community Sports College",4006,8314006,4854999,574036.94656488532,0,434869.68029820459,4467.7528625954219,0,117800,0,27513,0,6013686.3797256844,-3677.1631679549287,0,6010009.2165577291,0,6010009.2165577291,0,6010009.2165577291,1051,0,{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B85,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":11500.000000000002},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B85,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":18000},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B85,'ERS 2021-22'!R:R)","v":17875},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B85,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B85,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B85,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,6057384.2165577291,6029871.2165577291,"Lees Brook Community Sports College",{"$f":"VLOOKUP(B85,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":4006},null,null,null,null,6057384.2165577291,27513,6029871.2165577291]
["Littleover Community School",4182,8314182,6787683,332107.60914051853,0,453464.49590273725,40122.34993178719,0,117800,0,144650,0,7875827.4549750425,0,212627.54502495751,8088455,-85405.805999999997,8003049.1940000001,0,8003049.1940000001,1467,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B86,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B86,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B86,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B86,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B86,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B86,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B86,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,8003049.1940000001,7858399.1940000001,"Littleover Community School",{"$f":"VLOOKUP(B86,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":4182},null,null,null,null,8003049.1940000001,144650,7858399.1940000001]
["Merrill College",4001,8314001,3813162,1096733.8610069202,0,500986.32643102756,93781.800000000032,12843.64322344319,117800,0,41338,383149,6059794.6306613907,-11480.253736138338,0,6048314.3769252524,0,6048314.3769252524,0,6048314.3769252524,827,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B87,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B87,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B87,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B87,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B87,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B87,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B87,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,6048314.3769252524,6006976.3769252524,"Merrill College",{"$f":"VLOOKUP(B87,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":4001},null,null,null,null,6048314.3769252524,41338,6006976.3769252524]
["Murray Park School",5406,8315406,4810127.0303999996,713614.35998751712,0,522431.30909189442,43439.353059177505,0,117800,0,25748,0,6233160.0525385877,0,0,6233160.0525385877,-60638.898500000003,6172521.1540385876,0,6172521.1540385876,1041.6207999999999,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B88,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B88,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B88,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B88,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B88,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B88,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B88,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,6172521.1540385876,6146773.1540385876,"Murray Park School",{"$f":"VLOOKUP(B88,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":5406},null,null,null,null,6172521.1540385876,25748,6146773.1540385876]
["Noel Baker Community School and Language College",4005,8314005,4708753,900653.19502791716,0,445101.46702058503,11903.455083909173,0,117800,0,28292,419920,6632423.1171324123,-13090.12774085483,0,6619332.9893915579,0,6619332.9893915579,0,6619332.9893915579,1015,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B89,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B89,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B89,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B89,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B89,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B89,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B89,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,6619332.9893915579,6591040.9893915579,"Noel Baker Community School and Language College",{"$f":"VLOOKUP(B89,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":4005},null,null,null,null,6619332.9893915579,28292,6591040.9893915579]
["Saint Benedict Catholic Voluntary Academy",4607,8314607,5565214,898504.43650126131,0,475008.27771087742,38642.121464226286,0,117800,0,28811,0,7123979.8356763646,0,0,7123979.8356763646,0,7123979.8356763646,0,7123979.8356763646,1203,0,{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B90,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":90000},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B90,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":12000},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B90,'ERS 2021-22'!R:R)","v":170000},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B90,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B90,'ERS 2021-22'!T:T)","v":25000},{"$f":"IFERROR(VLOOKUP(B90,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,7420979.8356763646,7392168.8356763646,"Saint Benedict Catholic Voluntary Academy",{"$f":"VLOOKUP(B90,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":4607},null,null,null,null,7420979.8356763646,28811,7392168.8356763646]
["City of Derby Academy",4008,8314008,4399642,926251.46554149117,0,544532.6015590895,170774.99999999951,5403.5879619852494,117800,0,34997,0,6199401.6550625646,-21127.586116187507,0,6178274.0689463774,0,6178274.0689463774,0,6178274.0689463774,949,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B91,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B91,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B91,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B91,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B91,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B91,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B91,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,6178274.0689463774,6143277.0689463774,"City of Derby Academy",{"$f":"VLOOKUP(B91,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":4008},null,null,null,null,6178274.0689463774,34997,6143277.0689463774]
["West Park School",5412,8315412,6590079.9869999997,606140.06874584453,0,482710.19825486984,6039.7046263345164,0,117800,0,27773,0,7830542.9586270489,-66991.388293715194,0,7763551.5703333337,0,7763551.5703333337,0,7763551.5703333337,1428.6489999999999,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B92,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B92,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B92,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B92,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B92,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B92,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B92,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,7763551.5703333337,7735778.5703333337,"West Park School",{"$f":"VLOOKUP(B92,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":5412},null,null,null,null,7763551.5703333337,27773,7735778.5703333337]
["Allestree Woodlands School",5414,8315414,5247786,448614.00000000006,0,307375.80213960767,10395.000000000007,0,117800,0,31926,0,6163896.8021396073,0,19469.197860391811,6183365.9999999991,0,6183365.9999999991,0,6183365.9999999991,1136,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B93,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B93,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":84000},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B93,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B93,'ERS 2021-22'!R:R)","v":78000},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B93,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B93,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B93,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,6345365.9999999991,6313439.9999999991,"Allestree Woodlands School",{"$f":"VLOOKUP(B93,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":5414},null,null,null,null,6345365.9999999991,31926,6313439.9999999991]
["UTC Derby Pride Park",4010,8314010,178464,29660.263157894708,0,19633.149433384624,1484.9999999999975,0,117800,0,27254,0,374296.41259127937,4590.4595295997397,0,378886.87212087912,0,378886.87212087912,0,378886.87212087912,39,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B94,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B94,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B94,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B94,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B94,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B94,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B94,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,378886.87212087912,351632.87212087912,"UTC Derby Pride Park",{"$f":"VLOOKUP(B94,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":4010},null,null,null,null,378886.87212087912,27254,351632.87212087912]
["Landau Forte College (Fox Street)",6905,8316905,4196582,631902.75862068962,0,258429.98489322432,5953.0837004405357,0,117800,0,48019,0,5258686.8272143546,0,0,5258686.8272143546,0,5258686.8272143546,0,5258686.8272143546,910,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B95,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B95,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B95,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B95,'ERS 2021-22'!R:R)","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B95,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B95,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B95,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":0},0,5258686.8272143546,5210667.8272143546,"Landau Forte College (Fox Street)",{"$f":"VLOOKUP(B95,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":6905},null,null,null,null,5258686.8272143546,48019,5210667.8272143546]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'ERS 2021-22'!T18","v":70490},null,null,70490,70490]
["Total Secondary","Total Secondary",null,{"$f":"SUM(D81:D96)","v":70267950.932600006},9780538.52454881,0,5978914.8420466175,525686.07260906964,18247.231185428442,1767000,0,581284.03,828064,89747685.632989928,-164416.89785606167,599923.52253494971,90183192.257668823,-146044.70449999999,90037147.553168818,0,90037147.553168818,{"$f":"SUM(V81:V96)","v":15228.3802},{"$f":"SUM(W81:W96)","v":0},185500,30000,265875,95490,0,0,90614012.553168818,90032728.523168817,null,null,null,null,null,null,{"$f":"SUM(AL81:AL96)","v":90543522.553168818},{"$f":"SUM(AM81:AM96)","v":581284.03},89962238.523168817]
[]
["The Bemrose School",4177,8314177,4998119,1189896.4112120664,0,737300.32347950176,234552.4392971521,41857.415028901683,117800,0,22550,0,{"$f":"SUM(D99:M99)","v":7342075.5890176212},0,0,{"$f":"SUM(N99:P99)","v":7342075.5890176212},-72832.342000000004,{"$f":"SUM(Q99:R99)","v":7269243.2470176211},3751.52,{"$f":"SUM(S99:T99)","v":7272994.7670176206},1189,{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B99,'ERS 2021-22'!S:S)","v":0},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B99,'ERS 2021-22'!K:K))*'ERS 2021-22'!$K$1","v":210000},{"$f":"(SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B99,'ERS 2021-22'!L:L))*'ERS 2021-22'!$K$1","v":0},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B99,'ERS 2021-22'!R:R)","v":315000},{"$f":"SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B99,'ERS 2021-22'!S:S)+SUMIF('ERS 2021-22'!B:B,'Summary for Prints'!B99,'ERS 2021-22'!T:T)","v":0},{"$f":"IFERROR(VLOOKUP(B99,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)","v":46139.047846102018},0,{"$f":"SUM(W99:AC99)+U99","v":7844133.8148637228},{"$f":"AD99-L99","v":7821583.8148637228},{"$f":"A99","v":"The Bemrose School"},{"$f":"VLOOKUP(B99,'School & Nursery Setting Lookup'!C:C,1,FALSE)","v":4177},null,null,null,null,{"$f":"AD99","v":7844133.8148637228},{"$f":"L99","v":22550},{"$f":"AL99-AM99","v":7821583.8148637228}]
[]
["Total All Through School","Total All Through",null,{"$f":"D99","v":4998119},{"$f":"E99","v":1189896.4112120664},0,737300.32347950176,234552.4392971521,41857.415028901683,117800,0,22550,0,7342075.5890176212,0,0,7342075.5890176212,-72832.342000000004,7269243.2470176211,3751.52,7272994.7670176206,{"$f":"V99","v":1189},0,210000,0,315000,0,46139.047846102018,0,7844133.8148637228,7821583.8148637228,null,null,null,null,null,null,{"$f":"AL99","v":7844133.8148637228},{"$f":"AM99","v":22550},7821583.8148637228]
[]
[null,null,null,{"$f":"SUM(D97+D79+D101)","v":147746215.832344},23134135.109295134,0,14736052.432647126,2965004.9708453328,144940.57347900118,10435116.666666668,0,1394991.2345833336,1172296,201728752.81986058,-432890.86028399365,2432254.0654084347,{"$f":"Q79+Q97+Q101","v":203728116.02498502},-766415.70016666688,202961700.32481837,299997.45000000007,203261697.77481836,{"$f":"SUM(V97+V79+V101)","v":39625.880327999999},0,1047500,30000,1289898.3333333333,108832.9,4746403.3706511762,0,210484332.37880287,209089341.14421952,{"$f":"AE103-AD103","v":-1394991.234583348},{"$f":"AF103+L103","v":-1.4435499906539917E-8},null,null,null,null,{"$f":"AL79+AL97+AL101","v":210413842.37880287},{"$f":"AM79+AM97+AM101","v":1394991.2345833336},209018851.14421952]
[]
[null,null,null,147746215.832344,23134135.109295134,0,14736052.432647126,2965004.9708453328,144940.57347900118,10435116.666666668,0,1394991.2345833334,1172296,201728752.81986058,-432890.86028399365,2432254.0654084347,203728116.02498502,-766415.70016666688,202961700.32481837,299997.45000000007,203261697.77481839,39625.880327999999,null,null,null,null,null,null,null,{"$f":"U105+SUM(W103:AC103)","v":210484332.3788029}]
[]
[null,null,null,{"$f":"D103-D105","v":0},{"$f":"E103-E105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V103-V105","v":0},null,null,null,null,null,null,null,{"$f":"AD105-AD103","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PVI's",{"$f":"'2021-22 Nursery Budget'!AG247","v":8595511.4969383162},null,{"$f":"SUM(S126:AC126)","v":8595511.4969383162},{"$f":"AD126","v":8595511.4969383162}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DAF",75030,null,{"$f":"SUM(S127:AC127)","v":75030},{"$f":"AD127","v":75030}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SEN ",450000,null,450000,450000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERS","TA Hours"]
[]
["Ashgate Nursery",1014,null,null,null,null,null,null,null,null,null,12000,null,{"$f":"SUM(D131:M131)","v":12000},null,null,{"$f":"SUM(N131:P131)","v":12000},null,{"$f":"SUM(Q131+R131)","v":12000},null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B131,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)-L131","v":277510.09771768504},null,{"$f":"SUM(S131:AC131)","v":289510.09771768504},{"$f":"AD131-L131","v":277510.09771768504}]
["Central Nursery",1006,null,null,null,null,null,null,null,null,null,13750,null,13750,null,null,13750,null,13750,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B132,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)-L132","v":407367.90824963484},null,{"$f":"SUM(S132:AC132)","v":421117.90824963484},{"$f":"AD132-L132","v":407367.90824963484}]
["Harrington Nursery School",1008,null,null,null,null,null,null,null,null,null,5750,null,5750,null,null,5750,null,5750,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B133,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)-L133","v":373479.72388573905},null,379229.72388573905,373479.72388573905]
["Lord Street Nursery",1005,null,null,null,null,null,null,null,null,null,17350,null,17350,null,null,17350,null,17350,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B134,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)-L134","v":399484.14524424943},null,416834.14524424943,399484.14524424943]
["Stonehill Nursery",1010,null,null,null,null,null,null,null,null,null,5400,null,5400,null,null,5400,null,5400,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B135,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)-L135","v":351742.28495526558},null,357142.28495526558,351742.28495526558]
["Walbrook Nursery",1009,null,null,null,null,null,null,null,null,null,10150,null,10150,null,null,10150,null,10150,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B136,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)-L136","v":367420.0606468296},null,377570.0606468296,367420.0606468296]
["Whitecross Nursery",1015,null,null,null,null,null,null,null,null,null,7250,null,7250,null,null,7250,null,7250,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B137,'2021-22 Nursery Budget'!C:AG,31,FALSE),0)-L137","v":417260.909808041},null,424510.909808041,417260.909808041]
["Nursery",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L131:L137)","v":71650},null,{"$f":"SUM(N131:N137)","v":71650},null,null,{"$f":"SUM(Q131:Q137)","v":71650},null,{"$f":"SUM(S131:S137)","v":71650},null,null,null,null,{"$f":"SUM(X131:X137)","v":0},{"$f":"SUM(Y131:Y137)","v":0},null,null,{"$f":"SUM(AB126:AB137)","v":11714806.627445763},null,{"$f":"SUM(AD126:AD137)","v":11786456.627445763}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total ALL","Total ALL",null,null,null,null,null,"Excl. rates"]
[null,"ALL",null,{"$f":"D103","v":147746215.832344},23134135.109295134,0,14736052.432647126,2965004.9708453328,144940.57347900118,10435116.666666668,0,{"$f":"L103+L138","v":1466641.2345833336},1172296,201800402.81986058,-432890.86028399365,2432254.0654084347,203799766.02498502,-766415.70016666688,203033350.32481837,299997.45000000007,203261697.77481836,39625.880327999999,0,1047500,30000,1289898.3333333333,108832.9,16461209.998096939,0,222270789.00624862,{"$f":"AD141-L141","v":220804147.77166528},null,null,null,null,null,null,{"$f":"AD141","v":222270789.00624862},{"$f":"L141","v":1466641.2345833336},{"$f":"AL141-AM141","v":220804147.77166528}]
[]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"School Formula Budget Tab - incl. Rates",{"$f":"'School Formula Budget 2021-22'!I108","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD141-AD146","v":222270789.00624862}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"School Formula Budget Tab - excl. Rates",{"$f":"'School Formula Budget 2021-22'!I110","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Ace Nursery",206189,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B168,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":138664.59624544933},null,{"$f":"AB168","v":138664.59624544933},{"$f":"AD168","v":138664.59624544933}]
["Akaal Primary School",2014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B169,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"AB169","v":{"$error":"#N/A"}},{"$f":"AD169","v":{"$error":"#N/A"}}]
["Allenton Primary School",2012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B170,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Allestree Woodlands School",5414,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B171,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Alvaston Achievers","EY545705",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B172,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":79918.572548044176},null,79918.572548044176,79918.572548044176]
["Alvaston Infant and Nursery School",2443,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B173,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":188063.84374883486},null,188063.84374883486,188063.84374883486]
["Alvaston Junior Academy",2442,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B174,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["An-Noor Nursery","EY362920",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B175,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":35686.801005802168},null,35686.801005802168,35686.801005802168]
["Arboretum Primary School",2629,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B176,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":211619.14682745462},null,211619.14682745462,211619.14682745462]
["Ash Croft Primary Academy",2509,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B177,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Ashgate Nursery",1014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B178,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":289510.09771768504},null,289510.09771768504,289510.09771768504]
["Ashgate Primary School",2005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B179,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Ashwood Spencer Academy",2021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B180,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":115515.39807809568},null,115515.39807809568,115515.39807809568]
["Asterdale Primary School",2464,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B181,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":115874.35482901489},null,115874.35482901489,115874.35482901489]
["Beaufort Community Primary School",2004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B182,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":96552.983349632734},null,96552.983349632734,96552.983349632734]
["Becket Primary School",2405,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B183,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":87331.455253782289},null,87331.455253782289,87331.455253782289]
["Becket Sure Start Children's Centre","EY380753",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B184,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":25757.994560473191},null,25757.994560473191,25757.994560473191]
["Best Start Sinfin","EY467568",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B185,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":30443.673587009413},null,30443.673587009413,30443.673587009413]
["Bishop Lonsdale Church of England Primary School and Nursery",2011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B186,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":87390.267438160983},null,87390.267438160983,87390.267438160983]
["Bizzy Kidz","EY450983",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B187,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":254246.62097531997},null,254246.62097531997,254246.62097531997]
["Borrow Wood Primary School",5201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B188,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":67037.875004888818},null,67037.875004888818,67037.875004888818]
["Boulton Lane Park Pre-School Playgroup",206124,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B189,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":16378.859462994158},null,16378.859462994158,16378.859462994158]
["Brackensdale Primary School",2432,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B190,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":90971.304590642205},null,90971.304590642205,90971.304590642205]
["Bramble Brook Pre-School  Playgroup","EY282068",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B191,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":66802.367985851117},null,66802.367985851117,66802.367985851117]
["Breadsall Hill Top Primary School",2018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B192,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":135896.5428852287},null,135896.5428852287,135896.5428852287]
["Brookfield Primary School",2512,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B193,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":99299.239527029393},null,99299.239527029393,99299.239527029393]
["Busy Bees Pre-School",206126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B194,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":120363.01266781687},null,120363.01266781687,120363.01266781687]
["Busy Bees-Derby, Heatherton",206111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B195,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":282680.45418178011},null,282680.45418178011,282680.45418178011]
["Carlton Private Day Nursery",206091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B196,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":81112.865958623588},null,81112.865958623588,81112.865958623588]
["Carlyle Infant and Nursery Academy",2456,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B197,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":134145.57683475668},null,134145.57683475668,134145.57683475668]
["Castleward Primary School","0122",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B198,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Cavendish Close Infant School",2449,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B199,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":192988.200417646},null,192988.200417646,192988.200417646]
["Cavendish Close Junior Academy",2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B200,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Central Nursery",1006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B201,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":421117.90824963484},null,421117.90824963484,421117.90824963484]
["Chaddesden Park Primary School",2467,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B202,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":109036.46206871387},null,109036.46206871387,109036.46206871387]
["Chellaston Academy",5402,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B203,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Chellaston Infant School",2455,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B204,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Chellaston Junior School",5203,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B205,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Cherry Tree Hill Primary School",2451,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B206,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":133046.68082111972},null,133046.68082111972,133046.68082111972]
["Childcare @ St James Centre","EY396374",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B207,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":70751.284165098055},null,70751.284165098055,70751.284165098055]
["Chuckles Pre-School Playgroup",206128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B208,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":12257.549604987134},null,12257.549604987134,12257.549604987134]
["City of Derby Academy",4008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B209,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Cottons Farm Primary Academy",2023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B210,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":14869.988099625278},null,14869.988099625278,14869.988099625278]
["Da Vinci Academy",4007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B211,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Dale Community Primary School",2409,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B212,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Derby Cathedral School",4004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B213,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Derby City Childminding Network - ABO","EY440600",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B214,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":6910.7999999999993},null,6910.7999999999993,6910.7999999999993]
["Derby City Childminding Network - AJH",205921,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B215,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":4670.8864018045551},null,4670.8864018045551,4670.8864018045551]
["Derby City Childminding Network - ALB","EY398922",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B216,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":21816.63295326064},null,21816.63295326064,21816.63295326064]
["Derby City Childminding Network - AM","EY000013",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B217,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":1743.9473152026644},null,1743.9473152026644,1743.9473152026644]
["Derby City Childminding Network - AMD","EY491735",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B218,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":12183.014652188665},null,12183.014652188665,12183.014652188665]
["Derby City Childminding Network - AP","EY536395",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B219,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":2015.4395137780302},null,2015.4395137780302,2015.4395137780302]
["Derby City Childminding Network - AR",205999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B220,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":46620.759043860264},null,46620.759043860264,46620.759043860264]
["Derby City Childminding Network - AS",206011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B221,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":691.07999999999993},null,691.07999999999993,691.07999999999993]
["Derby City Childminding Network - Bonnies",2549324,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B222,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":28944.228681130458},null,28944.228681130458,28944.228681130458]
["Derby City Childminding Network - CAB",205852,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B223,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":9003.1535212783019},null,9003.1535212783019,9003.1535212783019]
["Derby City Childminding Network - CEO","EY412756",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B224,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":7243.0499999999993},null,7243.0499999999993,7243.0499999999993]
["Derby City Childminding Network - CJH",205922,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B225,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":8976.6308232352549},null,8976.6308232352549,8976.6308232352549]
["Derby City Childminding Network - CLHP","EY251518",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B226,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":5997.3020975056688},null,5997.3020975056688,5997.3020975056688]
["Derby City Childminding Network - CM","EY421552",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B227,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":10719.349928580885},null,10719.349928580885,10719.349928580885]
["Derby City Childminding Network - CM","EY438525",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B228,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":4189.5600831600823},null,4189.5600831600823,4189.5600831600823]
["Derby City Childminding Network - CR","EY542496",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B229,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":833.30909090909086},null,833.30909090909086,833.30909090909086]
["Derby City Childminding Network - DFT","EY386644",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B230,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":2711.16},null,2711.16,2711.16]
["Derby City Childminding Network - DG",205919,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B231,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":8924.8493003634303},null,8924.8493003634303,8924.8493003634303]
["Derby City Childminding Network - DHK",205947,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B232,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":2427.64},null,2427.64,2427.64]
["Derby City Childminding Network - DS","EY294474",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B233,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":17194.768364887375},null,{"$f":"AB233","v":17194.768364887375},{"$f":"AD233","v":17194.768364887375}]
["Derby City Childminding Network - EB","EY545371",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B234,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":536.4571428571428},null,536.4571428571428,536.4571428571428]
["Derby City Childminding Network - ECA","EY477405",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B235,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":1841.78},null,1841.78,1841.78]
["Derby City Childminding Network - ELS","EY455065",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B236,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":14774.2698970321},null,14774.2698970321,14774.2698970321]
["Derby City Childminding Network - EMK","EY460509",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B237,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":1439.0960174953896},null,1439.0960174953896,1439.0960174953896]
["Derby City Childminding Network - ER","EY475575",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B238,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":6073.7947368421046},null,6073.7947368421046,6073.7947368421046]
["Derby City Childminding Network - ES","EY552102",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B239,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":10443.058319973279},null,10443.058319973279,10443.058319973279]
["Derby City Childminding Network - EU",639292,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B240,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":1422.9599999999998},null,1422.9599999999998,1422.9599999999998]
["Derby City Childminding Network - FM","EY401536",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B241,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":1219.8499999999999},null,1219.8499999999999,1219.8499999999999]
["Derby City Childminding Network - GO","HCEY00158",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B242,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":5689.7999999999993},null,5689.7999999999993,5689.7999999999993]
["Derby City Childminding Network - HB","EY316120",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B243,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":11153.514688326672},null,11153.514688326672,11153.514688326672]
["Derby City Childminding Network - HGS","EY407775",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B244,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":1459.9420981295741},null,1459.9420981295741,1459.9420981295741]
["Derby City Childminding Network - HMS",205849,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B245,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":29684.75783656921},null,29684.75783656921,29684.75783656921]
["Derby City Childminding Network - JCh","EY500987",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B246,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":1203.6181818181817},null,1203.6181818181817,1203.6181818181817]
["Derby City Childminding Network - JCr","EY492729",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B247,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":11071.391212701888},null,11071.391212701888,11071.391212701888]
["Derby City Childminding Network - JD",205881,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B248,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":16523.899999999998},null,16523.899999999998,16523.899999999998]
["Derby City Childminding Network - JEA","EY240000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B249,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":2011.6249999999998},null,2011.6249999999998,2011.6249999999998]
["Derby City Childminding Network - JES","EY368441",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B250,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":14330.004276729558},null,14330.004276729558,14330.004276729558]
["Derby City Childminding Network - JHB",2559906,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B251,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":4079.3999999999996},null,4079.3999999999996,4079.3999999999996]
["Derby City Childminding Network - JLK","EY477127",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B252,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":552.29167755991284},null,552.29167755991284,552.29167755991284]
["Derby City Childminding Network - JM","EY462623",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B253,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":3059.5405797101448},null,3059.5405797101448,3059.5405797101448]
["Derby City Childminding Network - JMC","EY264853",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B254,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":3929.41},null,3929.41,3929.41]
["Derby City Childminding Network - JMS","EY369088",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B255,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":5013.3651966419466},null,5013.3651966419466,5013.3651966419466]
["Derby City Childminding Network - JMW","EY316309",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B256,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":2684.58},null,2684.58,2684.58]
["Derby City Childminding Network - JN",205980,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B257,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":1251.8285714285712},null,1251.8285714285712,1251.8285714285712]
["Derby City Childminding Network - KJD","EY405755",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B258,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":7916.842087988779},null,7916.842087988779,7916.842087988779]
["Derby City Childminding Network - LB","EY448130",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B259,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":1760.5419632131889},null,1760.5419632131889,1760.5419632131889]
["Derby City Childminding Network - LD",205878,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B260,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":13306.622609542845},null,13306.622609542845,13306.622609542845]
["Derby City Childminding Network - LM",306845,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B261,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":1594.8},null,1594.8,1594.8]
["Derby City Childminding Network - LMu","Temp1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B262,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":2790.8999999999996},null,2790.8999999999996,2790.8999999999996]
["Derby City Childminding Network - LMG",260849,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B263,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":578.73544303797462},null,578.73544303797462,578.73544303797462]
["Derby City Childminding Network - LMN","Temp2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B264,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":930.3},null,930.3,930.3]
["Derby City Childminding Network - LN","Temp3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B265,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":868.28},null,868.28,868.28]
["Derby City Childminding Network - LS","EY546840",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B266,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":14899.169000284322},null,14899.169000284322,14899.169000284322]
["Derby City Childminding Network - MEH","EY340934",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B267,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":1785.5891221483105},null,1785.5891221483105,1785.5891221483105]
["Derby City Childminding Network - MHG","EY440552",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B268,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":3455.3999999999996},null,3455.3999999999996,3455.3999999999996]
["Derby City Childminding Network - MG",205903,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B269,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":1215.7781818181818},null,1215.7781818181818,1215.7781818181818]
["Derby City Childminding Network - MM","EY357686",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B270,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":15628.844907407407},null,15628.844907407407,15628.844907407407]
["Derby City Childminding Network - NJ","EY396733",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B271,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":2645.9964810324523},null,2645.9964810324523,2645.9964810324523]
["Derby City Childminding Network - NSh","EY428424",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B272,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":8504.5741935483857},null,8504.5741935483857,8504.5741935483857]
["Derby City Childminding Network - NSm","EY393390",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B273,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":1860.6},null,1860.6,1860.6]
["Derby City Childminding Network - NTB","EY372766",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B274,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":5468.4770731707313},null,5468.4770731707313,5468.4770731707313]
["Derby City Childminding Network - PC","EY453657",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B275,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":778.47611111111121},null,778.47611111111121,778.47611111111121]
["Derby City Childminding Network - PLB","EY221157",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B276,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":310.09999999999997},null,310.09999999999997,310.09999999999997]
["Derby City Childminding Network - RAC","EY393682",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B277,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":4384.0194623509005},null,4384.0194623509005,4384.0194623509005]
["Derby City Childminding Network - REE","EY484039",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B278,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":19354.868720640919},null,19354.868720640919,19354.868720640919]
["Derby City Childminding Network - RGB","EY487257",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B279,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":7577.6288497618698},null,7577.6288497618698,7577.6288497618698]
["Derby City Childminding Network - RH","EY552896",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B280,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":315.38216253762448},null,315.38216253762448,315.38216253762448]
["Derby City Childminding Network - RJF","EY395288",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B281,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":4023.4700863893927},null,4023.4700863893927,4023.4700863893927]
["Derby City Childminding Network - RLB","EY343478",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B282,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":2205.2066454018586},null,2205.2066454018586,2205.2066454018586]
["Derby City Childminding Network - RLD","EY396913",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B283,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":833.4},null,833.4,833.4]
["Derby City Childminding Network - RP","EY268223",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B284,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":5694.309977776803},null,5694.309977776803,5694.309977776803]
["Derby City Childminding Network - RS",206031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B285,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":7635.2408708893217},null,7635.2408708893217,7635.2408708893217]
["Derby City Childminding Network - RSW","EY278371",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B286,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":5328.0640428787383},null,5328.0640428787383,5328.0640428787383]
["Derby City Childminding Network - RW","EY447118",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B287,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":6740.1436765832923},null,6740.1436765832923,6740.1436765832923]
["Derby City Childminding Network - RZ","EY541336",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B288,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":8577.4037483137963},null,8577.4037483137963,8577.4037483137963]
["Derby City Childminding Network - SAF","EY406938",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B289,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":14803.557580787683},null,14803.557580787683,14803.557580787683]
["Derby City Childminding Network - SAS","EY436155",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B290,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":5268.6038890240934},null,5268.6038890240934,5268.6038890240934]
["Derby City Childminding Network - SAT",206046,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B291,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":13037.49},null,13037.49,13037.49]
["Derby City Childminding Network - SHC",260848,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B292,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":4364.4161927811292},null,4364.4161927811292,4364.4161927811292]
["Derby City Childminding Network - SJB","EY252328",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B293,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":2138.3999999999996},null,2138.3999999999996,2138.3999999999996]
["Derby City Childminding Network - SJJ",2563900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B294,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":9549.8928487681114},null,9549.8928487681114,9549.8928487681114]
["Derby City Childminding Network - SK","EY336425",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B295,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":6166.5599999999995},null,6166.5599999999995,6166.5599999999995]
["Derby City Childminding Network - SLB",505502,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B296,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":5661.54},null,5661.54,5661.54]
["Derby City Childminding Network - SM","EY546157",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B297,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":2421.8886750105648},null,{"$f":"AB297","v":2421.8886750105648},{"$f":"AD297","v":2421.8886750105648}]
["Derby City Childminding Network - SM",205978,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B298,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":15788.362523083802},null,15788.362523083802,15788.362523083802]
["Derby City Childminding Network - ST",206043,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B299,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":26048.67164817817},null,26048.67164817817,26048.67164817817]
["Derby City Childminding Network - STM","EY435150",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B300,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":6462.016348084544},null,6462.016348084544,6462.016348084544]
["Derby City Childminding Network - SU","EY299821",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B301,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":3505.4903288463433},null,3505.4903288463433,3505.4903288463433]
["Derby City Childminding Network - TLA","EY299849",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B302,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":22756.163211498522},null,22756.163211498522,22756.163211498522]
["Derby City Childminding Network - TR","EY00058",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B303,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":106.32},null,106.32,106.32]
["Derby City Childminding Network - VC","EY496070",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B304,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":5283.8556521739119},null,5283.8556521739119,5283.8556521739119]
["Derby City Childminding Network - VE",205892,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B305,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":5032.4799999999996},null,5032.4799999999996,5032.4799999999996]
["Derby City Childminding Network - VS","EY547709",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B306,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":10586.39462561606},null,10586.39462561606,10586.39462561606]
["Derby City Childminding Network - VSm",206020,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B307,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":2870.64},null,2870.64,2870.64]
["Derby City Childminding Network - WJW","EY318345",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B308,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":9311.8599999999988},null,9311.8599999999988,9311.8599999999988]
["Derby City Childminding Network - WLAW","EY464682",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B309,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":4477.4290534116217},null,4477.4290534116217,4477.4290534116217]
["Derby City Childminding Network - YW","EY414019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B310,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":9814.4365554050182},null,9814.4365554050182,9814.4365554050182]
["Derby City Childminding Network - ZB","EY350863",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B311,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":46648.041866127642},null,46648.041866127642,46648.041866127642]
["Derby City Childminding Network - ZH","EY458078",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B312,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":531.59999999999991},null,531.59999999999991,531.59999999999991]
["Derby High School","EY240925",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B313,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":86278.091098360033},null,86278.091098360033,86278.091098360033]
["Derby Montessori","EY476012",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B314,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":69022.195955210816},null,69022.195955210816,69022.195955210816]
["Derby Moor Academy",4178,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B315,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Derwent Primary School",2016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B316,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":77948.385891979327},null,77948.385891979327,77948.385891979327]
["Derwent Stepping Stones At Brackensdale","EY460372",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B317,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":63193.650772830239},null,63193.650772830239,63193.650772830239]
["Derwent Stepping Stones At Breadsall Hill Top","EY562638",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B318,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":31655.656701030926},null,31655.656701030926,31655.656701030926]
["Derwent Stepping Stones- St Marks Rd","EY330097",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B319,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":174841.6002720164},null,174841.6002720164,174841.6002720164]
["Diamond Day PDN","EY421215",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B320,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":86320.399465428054},null,86320.399465428054,86320.399465428054]
["Emmanuel School","381/6000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B321,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":50226.27999240614},null,50226.27999240614,50226.27999240614]
["Field Lane Playgroup Ltd","EY307423",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B322,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":71780.205853428066},null,71780.205853428066,71780.205853428066]
["Firs Primary School",2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B323,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":41741.087520164903},null,41741.087520164903,41741.087520164903]
["First Friends Private Day Nursery",206106,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B324,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":82452.242212605735},null,82452.242212605735,82452.242212605735]
["First Steps Early Years Centre","EY539483",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B325,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":143219.61323991514},null,143219.61323991514,143219.61323991514]
["Fun Time Nursery Limited","EY478943",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B326,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":101766.16273386421},null,101766.16273386421,101766.16273386421]
["Gayton Junior School",2457,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B327,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Grampian Primary Academy",2010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B328,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":118995.19396957237},null,118995.19396957237,118995.19396957237]
["Griffe Field Primary School",2002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B329,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":117076.39600505166},null,117076.39600505166,117076.39600505166]
["Hackwood Primary Academy",2024,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B330,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":34044.735483870958},null,34044.735483870958,34044.735483870958]
["Hardwick Primary School",3544,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B331,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":130730.22471500408},null,130730.22471500408,130730.22471500408]
["Harrington Nursery",1008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B332,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":379229.72388573905},null,379229.72388573905,379229.72388573905]
["Heatherton Pre-School","EY406182",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B333,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":47894.578271887643},null,47894.578271887643,47894.578271887643]
["Homefields Primary School",2006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B334,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":128506.58209090416},null,128506.58209090416,128506.58209090416]
["Homelands Early Years Centre","EY539486",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B335,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":47347.182473632864},null,47347.182473632864,47347.182473632864]
["Incredible Kids","EY477956",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B336,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":164234.88064456568},null,164234.88064456568,164234.88064456568]
["King George V Pre-School",206134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B337,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":99986.740614908224},null,99986.740614908224,99986.740614908224]
["Kingfisher Day Nursery - Spondon","EY285337",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B338,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":151023.49777174665},null,151023.49777174665,151023.49777174665]
["Kingfisher Day Nursery (2)","EY371448",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B339,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":103434.12897626264},null,103434.12897626264,103434.12897626264]
["La Petite Academy",206109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B340,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":150663.26048080763},null,150663.26048080763,150663.26048080763]
["Lakeside Primary Academy",2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B341,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":209631.27002642458},null,209631.27002642458,209631.27002642458]
["Landau Forte Academy Moorhead",2009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B342,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Landau Forte College",6905,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B343,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Lawn Primary School",2522,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B344,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Leapfrog Day Nursery(1)",206110,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B345,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":163660.46785986613},null,163660.46785986613,163660.46785986613]
["Leapfrogs Pre School",206135,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B346,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":52962.325924516568},null,52962.325924516568,52962.325924516568]
["Lees Brook Community School",4006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B347,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Little Angels Playschool CIC ","EY471706",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B348,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":91372.362076269594},null,91372.362076269594,91372.362076269594]
["Little Owls Playgroup","EY492973",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B349,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":156708.8914129957},null,156708.8914129957,156708.8914129957]
["Little Poppies Pre-School ( Royal British","EY371611",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B350,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":72566.203260633163},null,72566.203260633163,72566.203260633163]
["Little Scholars Private Day Nursery(1) Sunnyhill","EY550368",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B351,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":95976.388685506099},null,95976.388685506099,95976.388685506099]
["Little Scholars Private Day Nursery(2) Littleover",509197,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B352,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":92466.032211232436},null,92466.032211232436,92466.032211232436]
["Littleover Community School",4182,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B353,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Littlesteps Pre- School","EY385725",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B354,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":49913.034356166449},null,49913.034356166449,49913.034356166449]
["Lord St Nursery",1005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B355,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":416834.14524424943},null,416834.14524424943,416834.14524424943]
["Marble Hall Little Angels Day Nursery","EY544417",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B356,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":114810.17606087228},null,114810.17606087228,114810.17606087228]
["Markeaton Primary School",2436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B357,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Mary Poppins Day Nursery",206117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B358,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":171020.7995475574},null,171020.7995475574,171020.7995475574]
["Meadow Farm Community Primary School",2452,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B359,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":72470.797814885227},null,72470.797814885227,72470.797814885227]
["Merrill Academy",4001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B360,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Mickleover Methodist Playgroup",206141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B361,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":69733.748815679864},null,{"$f":"AB361","v":69733.748815679864},{"$f":"AD361","v":69733.748815679864}]
["Mickleover Primary School",2627,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B362,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Murray Park Community School",5406,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B363,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Noel-Baker Academy",4005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B364,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Oak House Nursery","EY304261",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B365,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":172313.12305533321},null,172313.12305533321,172313.12305533321]
["Oaktree Day Nursery",258404,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B366,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":15025.566584335909},null,15025.566584335909,15025.566584335909]
["Oakwood Infant and Nursery School",2473,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B367,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":184959.66307628609},null,184959.66307628609,184959.66307628609]
["Oakwood Junior School",2471,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B368,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Orchard Day Nursery And Nursery Scho",258405,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B369,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":76976.853751870236},null,76976.853751870236,76976.853751870236]
["Orchard Nursery School(1)",258406,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B370,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":180430.9452837187},null,180430.9452837187,180430.9452837187]
["Park Playgroup (the)",206160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B371,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":5832.6572643466516},null,5832.6572643466516,5832.6572643466516]
["Parkview Primary School",2003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B372,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":89513.480416484017},null,89513.480416484017,89513.480416484017]
["Pear Tree Community Junior School",2017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B373,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Pear Tree Infant School",2424,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B374,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Play & Learn","EY284120",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B375,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":49618.234105432886},null,49618.234105432886,49618.234105432886]
["Playcorner Nursery","EY474393",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B376,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":33040.52094942041},null,33040.52094942041,33040.52094942041]
["Playdays Opportunity Group",206146,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B377,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":84046.57553673767},null,84046.57553673767,84046.57553673767]
["Portway Infant School",2439,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B378,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Portway Junior School",2440,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B379,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Positive Steps Childcare","EY370198",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B380,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":101504.95523536821},null,101504.95523536821,101504.95523536821]
["Ravensdale Infant and Nursery School",2462,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B381,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":114335.73181733466},null,114335.73181733466,114335.73181733466]
["Ravensdale Junior School",2463,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B382,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Redwood Primary School",2505,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B383,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":212326.49461612312},null,212326.49461612312,212326.49461612312]
["Reigate Park Primary Academy",2020,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B384,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":75514.842351684623},null,75514.842351684623,75514.842351684623]
["Ridgeway Infant School",2458,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B385,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Riverside Day Nursery - Asquith Court","EY283239",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B386,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":88878.517989275002},null,88878.517989275002,88878.517989275002]
["Roe Farm Primary School",2001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B387,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":152876.08604409988},null,152876.08604409988,152876.08604409988]
["Rosehill Early Years Centre","EY539485",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B388,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":98253.585633902694},null,98253.585633902694,98253.585633902694]
["Rosehill Infant and Nursery School",2429,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B389,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":113419.23759188209},null,113419.23759188209,113419.23759188209]
["Rydale Nursery (formerly Childrens Centre)",2534321,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B390,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":139895.25036808057},null,139895.25036808057,139895.25036808057]
["Saint Benedict, A Catholic Voluntary Academy",4607,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B391,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Scallywags Nursery","EY481412",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B392,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":160720.62225268636},null,160720.62225268636,160720.62225268636]
["Schools Out Club (Derby) Ltd - Allestree School's Out Club","EY493996",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B393,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":6467.7999999999993},null,6467.7999999999993,6467.7999999999993]
["Shelton Infant School",2444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B394,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":142068.55725675978},null,142068.55725675978,142068.55725675978]
["Shelton Junior School",5209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B395,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Shelton Lock Pre-School","EY541492",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B396,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":34271.614086697999},null,34271.614086697999,34271.614086697999]
["Shining Stars Day Nursery","EY500690",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B397,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":128920.80887545968},null,128920.80887545968,128920.80887545968]
["Silver Trees Private Day Nursery","EY282326",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B398,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":175531.35541556391},null,175531.35541556391,175531.35541556391]
["Silverhill Primary School",2469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B399,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Sinfin Community Childcare","EY279508",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B400,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":99857.470826551944},null,99857.470826551944,99857.470826551944]
["Sinfin Community Childcare at SCILLS Community Centre","EY456892",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B401,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":74756.000508000172},null,74756.000508000172,74756.000508000172]
["Springfield Primary School",2466,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B402,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["St Alban's Catholic Voluntary Academy",3543,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B403,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":164014.4508671574},null,164014.4508671574,164014.4508671574]
["St Andrew's Pre-School Playgroup","EY541153",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B404,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":69619.181008498417},null,69619.181008498417,69619.181008498417]
["St Chad's CofE (VC) Nursery and Infant School",3158,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B405,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":37488.80906560742},null,37488.80906560742,37488.80906560742]
["St Edmunds Pre-School And Playgroup","EY535976",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B406,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":55133.621990341228},null,55133.621990341228,55133.621990341228]
["St George's Catholic Voluntary Academy",3531,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B407,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["St James' Church of England Aided Infant School",3526,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B408,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":55677.879629511757},null,55677.879629511757,55677.879629511757]
["St James' Church of England Aided Junior School",3535,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B409,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["St John Fisher Catholic Voluntary Academy",2008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B410,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["St Joseph's Catholic Voluntary Academy",3542,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B411,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["St Joseph's R. C. Pre-School",206154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B412,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":129981.40993327409},null,129981.40993327409,129981.40993327409]
["St Mary's Catholic Voluntary Academy",3528,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B413,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":123831.39248430009},null,123831.39248430009,123831.39248430009]
["St Paul's Church Hall Pre-School","EY395637",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B414,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":7124.6672026790811},null,7124.6672026790811,7124.6672026790811]
["St Peter's Church of England Aided Junior School",2025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B415,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["St Werburgh's CofE Primary School",3532,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B416,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Stonehill Nursery",1010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B417,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":357142.28495526558},null,357142.28495526558,357142.28495526558]
["Sunny Days Nursery","EY484523",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B418,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":98600.711776361932},null,98600.711776361932,98600.711776361932]
["The Bemrose School",4177,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B419,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":46139.047846102018},null,46139.047846102018,46139.047846102018]
["The Cottage Private Day Nursery Uttoxeter Road","EY100960",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B420,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":140231.9736068593},null,140231.9736068593,140231.9736068593]
["The Cottage Private Day Nursery(3)",206103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B421,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":145781.12852544169},null,145781.12852544169,145781.12852544169]
["The Faraway Tree Day Nursery","EY495633",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B422,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":96264.857717895109},null,96264.857717895109,96264.857717895109]
["The Orange Tree Day Nursery @ Derby","EY563570",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B423,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":81883.678448781677},null,81883.678448781677,81883.678448781677]
["The Orchard Garden Private Day Nursery","EY103452",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B424,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":167227.65337611648},null,167227.65337611648,167227.65337611648]
["Thornhill Day Nursery - Tommies Childcare",2498864,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B425,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":34871.539999999994},null,{"$f":"AB425","v":34871.539999999994},{"$f":"AD425","v":34871.539999999994}]
["Tiny Tots At Boulton Children's Centre","EY495143",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B426,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":6548.8796638914864},null,6548.8796638914864,6548.8796638914864]
["Tiny Tots Nursery","EY497405",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B427,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":101224.95162773364},null,101224.95162773364,101224.95162773364]
["Treetops Private Day Nursery",258424,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B428,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":147774.65443345081},null,147774.65443345081,147774.65443345081]
["UTC Derby Pride Park",4010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B429,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Village Primary Academy",3546,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B430,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":182301.55443734015},null,182301.55443734015,182301.55443734015]
["Walbrook Nursery",1009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B431,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":377570.0606468296},null,377570.0606468296,377570.0606468296]
["Walter Evans Church of England Aided Primary School",3530,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B432,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":121238.68584138504},null,121238.68584138504,121238.68584138504]
["West Park School",5412,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B433,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["White House Day Nursery Alvaston","EY452684",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B434,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":234821.00883668705},null,234821.00883668705,234821.00883668705]
["White House Kids Club","EY544723",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B435,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":75633.402297990382},null,75633.402297990382,75633.402297990382]
["Whitecross Nursery",1015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B436,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":424510.909808041},null,424510.909808041,424510.909808041]
["Whitehouse Day Nursery Limited","EY431769",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B437,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":249800.89239777197},null,249800.89239777197,249800.89239777197]
["Wonderworks Pre-School",2568273,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B438,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":32452.225352112673},null,32452.225352112673,32452.225352112673]
["Woodlands Private Day Nursery",509204,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B439,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":175667.68670661055},null,175667.68670661055,175667.68670661055]
["Wren Park Primary School",2459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B440,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Wyndham Primary Academy",2007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B441,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":119913.46401663398},null,119913.46401663398,119913.46401663398]
["Zaytouna Primary School",4000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B442,'2021-22 Nursery Budget'!C:AG,31,FALSE)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"School & Nursery Setting Lookup","index":8,"n_rows":277,"n_cols":13,"rows_kept":277,"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 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,"Alvaston Achievers","DE24 0PU","EY545705","P",3]
["Alvaston Infant and Nursery School","E200201",2443,"M",1,null,null,null,"Alvaston Infant and Nursery School","E200201",2443,"M",1]
["Alvaston Junior Academy",null,2442,null,null,null,null,null,"Alvaston Junior Academy",null,2442]
["An-Noor Nursery","DE23 8FB","EY362920","D",4,null,null,null,"An-Noor Nursery","DE23 8FB","EY362920","D",4]
["Arboretum Primary School","E200401",2629,"M",1,null,null,null,"Arboretum Primary School","E200401",2629,"M",1]
["Ash Croft Primary Academy",null,2509,null,null,null,null,null,"Ash Croft Primary Academy",null,2509]
["Ashgate Nursery","E100101",1014,"S",2,null,null,null,"Ashgate Nursery","E100101",1014,"S",2]
["Ashgate Primary School",null,2005,null,null,null,null,null,"Ashgate Primary School",null,2005]
["Ashwood Spencer Academy",null,2021,"M",1,null,null,null,"Ashwood Spencer Academy",null,2021,"M",1]
["Asterdale Primary School","E200701",2464,"M",1,null,null,null,"Asterdale Primary School","E200701",2464,"M",1]
["Beaufort Community Primary School","E200801",2004,"M",1,null,null,null,"Beaufort Community Primary School","E200801",2004,"M",1]
["Becket Primary School","E200901",2405,"M",1,null,null,null,"Becket Primary School","E200901",2405,"M",1]
["Becket Sure Start Children's Centre","DE22 3WR","EY380753","D",4,null,null,null,"Becket Sure Start Children's Centre","DE22 3WR","EY380753","D",4]
["Best Start Sinfin","DE24 9HW","EY467568","D",4,null,null,null,"Best Start Sinfin","DE24 9HW","EY467568","D",4]
["Bishop Lonsdale Church of England Primary School and Nursery",null,2011,"M",1,null,null,null,"Bishop Lonsdale Church of England Primary School and Nursery",null,2011,"M",1]
["Bizzy Kidz","DE23 6AP","EY450983","D",4,null,null,null,"Bizzy Kidz","DE23 6AP","EY450983","D",4]
["Borrow Wood Primary School","E201201",5201,"M",1,null,null,null,"Borrow Wood Primary School","E201201",5201,"M",1]
["Boulton Lane Park Pre-School Playgroup","DE24 0BD",206124,"D",4,null,null,null,"Boulton Lane Park Pre-School Playgroup","DE24 0BD",206124,"D",4]
["Brackensdale Primary School","E201401",2432,"M",1,null,null,null,"Brackensdale Primary School","E201401",2432,"M",1]
["Bramble Brook Pre-School  Playgroup","DE3 9HD","EY282068","D",4,null,null,null,"Bramble Brook Pre-School  Playgroup","DE3 9HD","EY282068","D",4]
["Breadsall Hill Top Primary School",null,2018,"M",1,null,null,null,"Breadsall Hill Top Primary School",null,2018,"M",1]
["Brookfield Primary School","E201801",2512,"M",1,null,null,null,"Brookfield Primary School","E201801",2512,"M",1]
["Busy Bees Pre-School","DE22 2HE",206126,"D",4,null,null,null,"Busy Bees Pre-School","DE22 2HE",206126,"D",4]
["Busy Bees-Derby, Heatherton","DE23 3TZ",206111,"P",3,null,null,null,"Busy Bees-Derby, Heatherton","DE23 3TZ",206111,"P",3]
["Carlton Private Day Nursery","DE22 1GQ",206091,"P",3,null,null,null,"Carlton Private Day Nursery","DE22 1GQ",206091,"P",3]
["Carlyle Infant and Nursery Academy","E201901",2456,"M",1,null,null,null,"Carlyle Infant and Nursery Academy","E201901",2456,"M",1]
["Castleward Primary School",null,"0122"]
["Cavendish Close Infant School","E202001",2449,"M",1,null,null,null,"Cavendish Close Infant School","E202001",2449,"M",1]
["Cavendish Close Junior Academy",null,2019,null,null,null,null,null,"Cavendish Close Junior Academy",null,2019]
["Central Nursery","E100301",1006,"S",2,null,null,null,"Central Nursery","E100301",1006,"S",2]
["Chaddesden Park Primary School",null,2467,"M",1,null,null,null,"Chaddesden Park Primary School",null,2467,"M",1]
["Chellaston Academy",null,5402,null,null,null,null,null,"Chellaston Academy",null,5402]
["Chellaston Infant School",null,2455,null,null,null,null,null,"Chellaston Infant School",null,2455]
["Chellaston Junior School",null,5203,null,null,null,null,null,"Chellaston Junior School",null,5203]
["Cherry Tree Hill Primary School","E202601",2451,"M",1,null,null,null,"Cherry Tree Hill Primary School","E202601",2451,"M",1]
["Childcare @ St James Centre","DE23 8LU","EY396374","P",3,null,null,null,"Childcare @ St James Centre","DE23 8LU","EY396374","P",3]
["Chuckles Pre-School Playgroup","DE24 0RU",206128,"P",3,null,null,null,"Chuckles Pre-School Playgroup","DE24 0RU",206128,"P",3]
["City of Derby Academy",null,4008,null,null,null,null,null,"City of Derby Academy",null,4008]
["Cottons Farm Primary Academy",null,2023,"M",1,null,null,null,"Cottons Farm Primary Academy",null,2023,"M",1]
["Da Vinci Academy",null,4007,null,null,null,null,null,"Da Vinci Academy",null,4007]
["Dale Community Primary School",null,2409,null,null,null,null,null,"Dale Community Primary School",null,2409]
["Derby Cathedral School",null,4004,null,null,null,null,null,"Derby Cathedral School",null,4004]
["Derby City Childminding Network - ABO",null,"EY440600","P",3,null,null,null,"Derby City Childminding Network - ABO",null,"EY440600","P",3]
["Derby City Childminding Network - AJH","DE21 4JQ",205921,"P",3,null,null,null,"Derby City Childminding Network - AJH","DE21 4JQ",205921,"P",3]
["Derby City Childminding Network - ALB","DE21 7HY","EY398922","P",3,null,null,null,"Derby City Childminding Network - ALB","DE21 7HY","EY398922","P",3]
["Derby City Childminding Network - AM","DE23 6QT","EY000013","P",3,null,null,null,"Derby City Childminding Network - AM","DE23 6QT","EY000013","P",3]
["Derby City Childminding Network - AMD","DE24 9JR","EY491735","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 - AP",null,"EY536395","P",3]
["Derby City Childminding Network - AR","DE23 3YA",205999,"P",3,null,null,null,"Derby City Childminding Network - AR","DE23 3YA",205999,"P",3]
["Derby City Childminding Network - AS",null,206011,"P",3]
["Derby City Childminding Network - Bonnies",null,2549324,"P",3]
["Derby City Childminding Network - CAB","DE3 9AS",205852,"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 - DFT",null,"EY386644","P",3]
["Derby City Childminding Network - DG","DE21 7DF",205919,"P",3,null,null,null,"Derby City Childminding Network - DG","DE21 7DF",205919,"P",3]
["Derby City Childminding Network - DHK",null,205947,"P",3,null,null,null,"Derby City Childminding Network - DHK",null,205947,"P",3]
["Derby City Childminding Network - DS","DE24 0TZ","EY294474","P",3,null,null,null,"Derby City Childminding Network - DS","DE24 0TZ","EY294474","P",3]
["Derby City Childminding Network - EB",null,"EY545371","P",3,null,null,null,"Derby City Childminding Network - EB",null,"EY545371","P",3]
["Derby City Childminding Network - ECA","DE22 1DL","EY477405","P",3,null,null,null,"Derby City Childminding Network - ECA","DE22 1DL","EY477405","P",3]
["Derby City Childminding Network - ELS","DE24 0GA","EY455065","P",3,null,null,null,"Derby City Childminding Network - ELS","DE24 0GA","EY455065","P",3]
["Derby City Childminding Network - EMK",null,"EY460509","P",3,null,null,null,"Derby City Childminding Network - EMK",null,"EY460509","P",3]
["Derby City Childminding Network - ER","DE21 7QZ","EY475575","P",3,null,null,null,"Derby City Childminding Network - ER","DE21 7QZ","EY475575","P",3]
["Derby City Childminding Network - ES",null,"EY552102","P",3,null,null,null,"Derby City Childminding Network - ES",null,"EY552102","P",3]
["Derby City Childminding Network - EU",null,639292,"P",3]
["Derby City Childminding Network - FM","DE3 0QQ","EY401536","P",3,null,null,null,"Derby City Childminding Network - FM","DE3 0QQ","EY401536","P",3]
["Derby City Childminding Network - GO",null,"HCEY00158","P",3]
["Derby City Childminding Network - HB","DE23 4RQ","EY316120","P",3,null,null,null,"Derby City Childminding Network - HB","DE23 4RQ","EY316120","P",3]
["Derby City Childminding Network - HGS","DE22 2NB","EY407775","P",3,null,null,null,"Derby City Childminding Network - HGS","DE22 2NB","EY407775","P",3]
["Derby City Childminding Network - HMS","DE21 4NE",205849,"P",3,null,null,null,"Derby City Childminding Network - HMS","DE21 4NE",205849,"P",3]
["Derby City Childminding Network - JCh","DE22 2NN","EY500987","P",3,null,null,null,"Derby City Childminding Network - JCh","DE22 2NN","EY500987","P",3]
["Derby City Childminding Network - JCr",null,"EY492729","P",3,null,null,null,"Derby City Childminding Network - JCr",null,"EY492729","P",3]
["Derby City Childminding Network - JD","DE22 2NN",205881,"P",3,null,null,null,"Derby City Childminding Network - JD","DE22 2NN",205881,"P",3]
["Derby City Childminding Network - JEA","DE21 6PH","EY240000","P",3,null,null,null,"Derby City Childminding Network - JEA","DE21 6PH","EY240000","P",3]
["Derby City Childminding Network - JES","DE73 6UP","EY368441","P",3,null,null,null,"Derby City Childminding Network - JES","DE73 6UP","EY368441","P",3]
["Derby City Childminding Network - JHB",null,2559906,"P",3]
["Derby City Childminding Network - JLK",null,"EY477127","P",3,null,null,null,"Derby City Childminding Network - JLK",null,"EY477127","P",3]
["Derby City Childminding Network - JM","DE21 6RZ","EY462623","P",3,null,null,null,"Derby City Childminding Network - JM","DE21 6RZ","EY462623","P",3]
["Derby City Childminding Network - JMC","DE73 6NB","EY264853","P",3,null,null,null,"Derby City Childminding Network - JMC","DE73 6NB","EY264853","P",3]
["Derby City Childminding Network - JMS","DE3 0PE","EY369088","P",3,null,null,null,"Derby City Childminding Network - JMS","DE3 0PE","EY369088","P",3]
["Derby City Childminding Network - JMW",null,"EY316309","P",3,null,null,null,"Derby City Childminding Network - JMW",null,"EY316309","P",3]
["Derby City Childminding Network - JN",null,205980,"P",3,null,null,null,"Derby City Childminding Network - JN",null,205980,"P",3]
["Derby City Childminding Network - KJD","DE24 0TE","EY405755","P",3,null,null,null,"Derby City Childminding Network - KJD","DE24 0TE","EY405755","P",3]
["Derby City Childminding Network - LB",null,"EY448130","P",3,null,null,null,"Derby City Childminding Network - LB",null,"EY448130","P",3]
["Derby City Childminding Network - LD","DE24 0GR",205878,"P",3,null,null,null,"Derby City Childminding Network - LD","DE24 0GR",205878,"P",3]
["Derby City Childminding Network - LM","DE23 3ZJ",306845,"P",3,null,null,null,"Derby City Childminding Network - LM","DE23 3ZJ",306845,"P",3]
["Derby City Childminding Network - LMu",null,"Temp1","P",3]
["Derby City Childminding Network - LMG","DE21 6PX",260849,"P",3,null,null,null,"Derby City Childminding Network - LMG","DE21 6PX",260849,"P",3]
["Derby City Childminding Network - LMN",null,"Temp2","P",3]
["Derby City Childminding Network - LN",null,"Temp3","P",3]
["Derby City Childminding Network - LS","DE22 3TL","EY546840","P",3,null,null,null,"Derby City Childminding Network - LS","DE22 3TL","EY546840","P",3]
["Derby City Childminding Network - MEH","DE24 9DD","EY340934","P",3,null,null,null,"Derby City Childminding Network - MEH","DE24 9DD","EY340934","P",3]
["Derby City Childminding Network - MHG",null,"EY440552","P",3]
["Derby City Childminding Network - MG",null,205903,"P",3,null,null,null,"Derby City Childminding Network - MG",null,205903,"P",3]
["Derby City Childminding Network - MM","DE21 7LY","EY357686","P",3,null,null,null,"Derby City Childminding Network - MM","DE21 7LY","EY357686","P",3]
["Derby City Childminding Network - NJ","DE24 0AE","EY396733","P",3,null,null,null,"Derby City Childminding Network - NJ","DE24 0AE","EY396733","P",3]
["Derby City Childminding Network - NSh","DE23 6JR","EY428424","P",3,null,null,null,"Derby City Childminding Network - NSh","DE23 6JR","EY428424","P",3]
["Derby City Childminding Network - NSm",null,"EY393390","P",3,null,null,null,"Derby City Childminding Network - NSm",null,"EY393390","P",3]
["Derby City Childminding Network - NTB","DE73 6PN","EY372766","P",3,null,null,null,"Derby City Childminding Network - NTB","DE73 6PN","EY372766","P",3]
["Derby City Childminding Network - PC","DE22 1HT","EY453657","P",3,null,null,null,"Derby City Childminding Network - PC","DE22 1HT","EY453657","P",3]
["Derby City Childminding Network - PLB",null,"EY221157","P",3,null,null,null,"Derby City Childminding Network - PLB",null,"EY221157","P",3]
["Derby City Childminding Network - RAC","DE3 9YF","EY393682","P",3,null,null,null,"Derby City Childminding Network - RAC","DE3 9YF","EY393682","P",3]
["Derby City Childminding Network - REE","DE21 2JW","EY484039","P",3,null,null,null,"Derby City Childminding Network - REE","DE21 2JW","EY484039","P",3]
["Derby City Childminding Network - RGB",null,"EY487257","P",3,null,null,null,"Derby City Childminding Network - RGB",null,"EY487257","P",3]
["Derby City Childminding Network - RH",null,"EY552896","P",3,null,null,null,"Derby City Childminding Network - RH",null,"EY552896","P",3]
["Derby City Childminding Network - RJF","DE21 2BJ","EY395288","P",3,null,null,null,"Derby City Childminding Network - RJF","DE21 2BJ","EY395288","P",3]
["Derby City Childminding Network - RLB","DE22 3JQ","EY343478","P",3,null,null,null,"Derby City Childminding Network - RLB","DE22 3JQ","EY343478","P",3]
["Derby City Childminding Network - RLD",null,"EY396913","P",3,null,null,null,"Derby City Childminding Network - RLD",null,"EY396913","P",3]
["Derby City Childminding Network - RP","DE24 9JQ","EY268223","P",3,null,null,null,"Derby City Childminding Network - RP","DE24 9JQ","EY268223","P",3]
["Derby City Childminding Network - RS","DE22 2HQ",206031,"P",3,null,null,null,"Derby City Childminding Network - RS","DE22 2HQ",206031,"P",3]
["Derby City Childminding Network - RSW","DE73 6UU","EY278371","P",3,null,null,null,"Derby City Childminding Network - RSW","DE73 6UU","EY278371","P",3]
["Derby City Childminding Network - RW","DE3 0PY","EY447118","P",3,null,null,null,"Derby City Childminding Network - RW","DE3 0PY","EY447118","P",3]
["Derby City Childminding Network - RZ","DE23 8SR","EY541336","P",3,null,null,null,"Derby City Childminding Network - RZ","DE23 8SR","EY541336","P",3]
["Derby City Childminding Network - SAF","DE21 7QL","EY406938","P",3,null,null,null,"Derby City Childminding Network - SAF","DE21 7QL","EY406938","P",3]
["Derby City Childminding Network - SAS",null,"EY436155","P",3,null,null,null,"Derby City Childminding Network - SAS",null,"EY436155","P",3]
["Derby City Childminding Network - SAT","De21 7DH",206046,"P",3,null,null,null,"Derby City Childminding Network - SAT","De21 7DH",206046,"P",3]
["Derby City Childminding Network - SHC","DE22 4BQ",260848,"P",3,null,null,null,"Derby City Childminding Network - SHC","DE22 4BQ",260848,"P",3]
["Derby City Childminding Network - SJB","DE21 2UL","EY252328","P",3,null,null,null,"Derby City Childminding Network - SJB","DE21 2UL","EY252328","P",3]
["Derby City Childminding Network - SJJ",null,2563900,"P",3]
["Derby City Childminding Network - SK",null,"EY336425","P",3,null,null,null,"Derby City Childminding Network - SK",null,"EY336425","P",3]
["Derby City Childminding Network - SLB","DE21 2QL",505502,"P",3,null,null,null,"Derby City Childminding Network - SLB","DE21 2QL",505502,"P",3]
["Derby City Childminding Network - SM","DE21 7HP","EY546157","P",3,null,null,null,"Derby City Childminding Network - SM","DE21 7HP","EY546157","P",3]
["Derby City Childminding Network - SM","DE24 9FN",205978,"P",3,null,null,null,"Derby City Childminding Network - SM","DE24 9FN",205978,"P",3]
["Derby City Childminding Network - ST","DE21 7AJ",206043,"P",3,null,null,null,"Derby City Childminding Network - ST","DE21 7AJ",206043,"P",3]
["Derby City Childminding Network - STM","DE24 9AY","EY435150","P",3,null,null,null,"Derby City Childminding Network - STM","DE24 9AY","EY435150","P",3]
["Derby City Childminding Network - SU","DE21 2BL","EY299821","P",3,null,null,null,"Derby City Childminding Network - SU","DE21 2BL","EY299821","P",3]
["Derby City Childminding Network - TLA","DE24 8PF","EY299849","P",3,null,null,null,"Derby City Childminding Network - TLA","DE24 8PF","EY299849","P",3]
["Derby City Childminding Network - TR","DE23 6QT","EY00058","P",3,null,null,null,"Derby City Childminding Network - TR","DE23 6QT","EY00058","P",3]
["Derby City Childminding Network - VC",null,"EY496070","P",3]
["Derby City Childminding Network - VE","DE22 2BH",205892,"P",3,null,null,null,"Derby City Childminding Network - VE","DE22 2BH",205892,"P",3]
["Derby City Childminding Network - VS","DE21 7JF","EY547709","P",3,null,null,null,"Derby City Childminding Network - VS","DE21 7JF","EY547709","P",3]
["Derby City Childminding Network - VSm","DE22 2SP",206020,"P",3,null,null,null,"Derby City Childminding Network - VSm","DE22 2SP",206020,"P",3]
["Derby City Childminding Network - WJW","DE22 2FZ","EY318345","P",3,null,null,null,"Derby City Childminding Network - WJW","DE22 2FZ","EY318345","P",3]
["Derby City Childminding Network - WLAW","DE73 6TB","EY464682","P",3,null,null,null,"Derby City Childminding Network - WLAW","DE73 6TB","EY464682","P",3]
["Derby City Childminding Network - YW","DE24 8SE","EY414019","P",3,null,null,null,"Derby City Childminding Network - YW","DE24 8SE","EY414019","P",3]
["Derby City Childminding Network - ZB","DE23 2TD","EY350863","P",3,null,null,null,"Derby City Childminding Network - ZB","DE23 2TD","EY350863","P",3]
["Derby City Childminding Network - ZH","DE23 3RL","EY458078","P",3,null,null,null,"Derby City Childminding Network - ZH","DE23 3RL","EY458078","P",3]
["Derby High School","DE23 3DT","EY240925","P",3,null,null,null,"Derby High School","DE23 3DT","EY240925","P",3]
["Derby Montessori","DE22 3NJ","EY476012","P",3,null,null,null,"Derby Montessori","DE22 3NJ","EY476012","P",3]
["Derby Moor Academy",null,4178,null,null,null,null,null,"Derby Moor Academy",null,4178]
["Derwent Primary School",null,2016,"M",1,null,null,null,"Derwent Primary School",null,2016,"M",1]
["Derwent Stepping Stones At Brackensdale","DE22 4BS","EY460372","P",3,null,null,null,"Derwent Stepping Stones At Brackensdale","DE22 4BS","EY460372","P",3]
["Derwent Stepping Stones At Breadsall Hill Top","DE21 4ET","EY562638","P",3,null,null,null,"Derwent Stepping Stones At Breadsall Hill Top","DE21 4ET","EY562638","P",3]
["Derwent Stepping Stones- St Marks Rd","DE21 6AH","EY330097","P",3,null,null,null,"Derwent Stepping Stones- St Marks Rd","DE21 6AH","EY330097","P",3]
["Diamond Day PDN","DE24 0PA","EY421215","P",3,null,null,null,"Diamond Day PDN","DE24 0PA","EY421215","P",3]
["Emmanuel School",null,"381/6000","P",3]
["Field Lane Playgroup Ltd","DE24 0GW","EY307423","P",3,null,null,null,"Field Lane Playgroup Ltd","DE24 0GW","EY307423","P",3]
["Firs Primary School",null,2013,"M",1,null,null,null,"Firs Primary School",null,2013,"M",1]
["First Friends Private Day Nursery","DE21 6HP",206106,"P",3,null,null,null,"First Friends Private Day Nursery","DE21 6HP",206106,"P",3]
["First Steps Early Years Centre","DE24 8XB","EY539483","P",3,null,null,null,"First Steps Early Years Centre","DE24 8XB","EY539483","P",3]
["Fun Time Nursery Limited","DE23 8DD","EY478943","P",3,null,null,null,"Fun Time Nursery Limited","DE23 8DD","EY478943","P",3]
["Gayton Junior School",null,2457,null,null,null,null,null,"Gayton Junior School",null,2457]
["Grampian Primary Academy",null,2010,"M",1,null,null,null,"Grampian Primary Academy",null,2010,"M",1]
["Griffe Field Primary School","E203301",2002,"M",1,null,null,null,"Griffe Field Primary School","E203301",2002,"M",1]
["Hackwood Primary Academy",null,2024,"M",1,null,null,null,"Hackwood Primary Academy",null,2024,"M",1]
["Hardwick Primary School",null,3544,"M",1,null,null,null,"Hardwick Primary School",null,3544,"M",1]
["Harrington Nursery","E100401",1008,"S",2,null,null,null,"Harrington Nursery","E100401",1008,"S",2]
["Heatherton Pre-School","DE23 3TZ","EY406182","P",3,null,null,null,"Heatherton Pre-School","DE23 3TZ","EY406182","P",3]
["Homefields Primary School","E203501",2006,"M",1,null,null,null,"Homefields Primary School","E203501",2006,"M",1]
["Homelands Early Years Centre","DE23 8DN","EY539486","P",3,null,null,null,"Homelands Early Years Centre","DE23 8DN","EY539486","P",3]
["Incredible Kids","DE24 8AJ","EY477956","P",3,null,null,null,"Incredible Kids","DE24 8AJ","EY477956","P",3]
["King George V Pre-School","DE23 6GT",206134,"P",3,null,null,null,"King George V Pre-School","DE23 6GT",206134,"P",3]
["Kingfisher Day Nursery - Spondon","DE21 7AB","EY285337","P",3,null,null,null,"Kingfisher Day Nursery - Spondon","DE21 7AB","EY285337","P",3]
["Kingfisher Day Nursery (2)","DE22 1AF","EY371448","P",3,null,null,null,"Kingfisher Day Nursery (2)","DE22 1AF","EY371448","P",3]
["La Petite Academy","DE23 1DG",206109,"P",3,null,null,null,"La Petite Academy","DE23 1DG",206109,"P",3]
["Lakeside Primary Academy","E203601",2022,"M",1,null,null,null,"Lakeside Primary Academy","E203601",2022,"M",1]
["Landau Forte Academy Moorhead",null,2009,null,null,null,null,null,"Landau Forte Academy Moorhead",null,2009]
["Landau Forte College",null,6905,null,null,null,null,null,"Landau Forte College",null,6905]
["Lawn Primary School",null,2522,null,null,null,null,null,"Lawn Primary School",null,2522]
["Leapfrog Day Nursery(1)","DE21 2SF",206110,"P",3,null,null,null,"Leapfrog Day Nursery(1)","DE21 2SF",206110,"P",3]
["Leapfrogs Pre School","DE73 6TS",206135,"P",3,null,null,null,"Leapfrogs Pre School","DE73 6TS",206135,"P",3]
["Lees Brook Community School",null,4006,null,null,null,null,null,"Lees Brook Community School",null,4006]
["Little Angels Playschool CIC ","DE24 9HY","EY471706","D",4,null,null,null,"Little Angels Playschool CIC ","DE24 9HY","EY471706","D",4]
["Little Owls Playgroup","DE22 4FN","EY492973","P",3,null,null,null,"Little Owls Playgroup","DE22 4FN","EY492973","P",3]
["Little Poppies Pre-School ( Royal British","DE3 9GB","EY371611","P",3,null,null,null,"Little Poppies Pre-School ( Royal British","DE3 9GB","EY371611","P",3]
["Little Scholars Private Day Nursery(1) Sunnyhill","DE23 1GQ","EY550368","D",4,null,null,null,"Little Scholars Private Day Nursery(1) Sunnyhill","DE23 1GQ","EY550368","D",4]
["Little Scholars Private Day Nursery(2) Littleover","DE23 3EY",509197,"P",3,null,null,null,"Little Scholars Private Day Nursery(2) Littleover","DE23 3EY",509197,"P",3]
["Littleover Community School",null,4182,null,null,null,null,null,"Littleover Community School",null,4182]
["Littlesteps Pre- School","DE23 6EP","EY385725","P",3,null,null,null,"Littlesteps Pre- School","DE23 6EP","EY385725","P",3]
["Lord St Nursery","E100501",1005,"S",2,null,null,null,"Lord St Nursery","E100501",1005,"S",2]
["Marble Hall Little Angels Day Nursery","DE1 8BF","EY544417","D",4,null,null,null,"Marble Hall Little Angels Day Nursery","DE1 8BF","EY544417","D",4]
["Markeaton Primary School",null,2436,null,null,null,null,null,"Markeaton Primary School",null,2436]
["Mary Poppins Day Nursery","DE3 9AJ",206117,"D",4,null,null,null,"Mary Poppins Day Nursery","DE3 9AJ",206117,"D",4]
["Meadow Farm Community Primary School","E203901",2452,"M",1,null,null,null,"Meadow Farm Community Primary School","E203901",2452,"M",1]
["Merrill Academy",null,4001,null,null,null,null,null,"Merrill Academy",null,4001]
["Mickleover Methodist Playgroup","DE3 9GH",206141,"P",3,null,null,null,"Mickleover Methodist Playgroup","DE3 9GH",206141,"P",3]
["Mickleover Primary School",null,2627,null,null,null,null,null,"Mickleover Primary School",null,2627]
["Murray Park Community School",null,5406,null,null,null,null,null,"Murray Park Community School",null,5406]
["Noel-Baker Academy",null,4005,null,null,null,null,null,"Noel-Baker Academy",null,4005]
["Oak House Nursery","DE3 9FN","EY304261","D",4,null,null,null,"Oak House Nursery","DE3 9FN","EY304261","D",4]
["Oaktree Day Nursery","DE21 6ND",258404,"P",3,null,null,null,"Oaktree Day Nursery","DE21 6ND",258404,"P",3]
["Oakwood Infant and Nursery School","E204701",2473,"M",1,null,null,null,"Oakwood Infant and Nursery School","E204701",2473,"M",1]
["Oakwood Junior School",null,2471,null,null,null,null,null,"Oakwood Junior School",null,2471]
["Orchard Day Nursery And Nursery Scho","DE73 5SB",258405,"D",4,null,null,null,"Orchard Day Nursery And Nursery Scho","DE73 5SB",258405,"D",4]
["Orchard Nursery School(1)","DE73 6RF",258406,"D",4,null,null,null,"Orchard Nursery School(1)","DE73 6RF",258406,"D",4]
["Park Playgroup (the)","DE21 6LN",206160,"P",3,null,null,null,"Park Playgroup (the)","DE21 6LN",206160,"P",3]
["Parkview Primary School","E204901",2003,"M",1,null,null,null,"Parkview Primary School","E204901",2003,"M",1]
["Pear Tree Community Junior School",null,2017,null,null,null,null,null,"Pear Tree Community Junior School",null,2017]
["Pear Tree Infant School",null,2424,null,null,null,null,null,"Pear Tree Infant School",null,2424]
["Play & Learn","DE23 6HB","EY284120","D",4,null,null,null,"Play & Learn","DE23 6HB","EY284120","D",4]
["Playcorner Nursery","DE23 8GD","EY474393","D",4,null,null,null,"Playcorner Nursery","DE23 8GD","EY474393","D",4]
["Playdays Opportunity Group","DE73 1TU",206146,"D",4,null,null,null,"Playdays Opportunity Group","DE73 1TU",206146,"D",4]
["Portway Infant School",null,2439,null,null,null,null,null,"Portway Infant School",null,2439]
["Portway Junior School",null,2440,null,null,null,null,null,"Portway Junior School",null,2440]
["Positive Steps Childcare","DE23 6US","EY370198","D",4,null,null,null,"Positive Steps Childcare","DE23 6US","EY370198","D",4]
["Ravensdale Infant and Nursery School","E205401",2462,"M",1,null,null,null,"Ravensdale Infant and Nursery School","E205401",2462,"M",1]
["Ravensdale Junior School",null,2463,null,null,null,null,null,"Ravensdale Junior School",null,2463]
["Redwood Primary School","E205601",2505,"M",1,null,null,null,"Redwood Primary School","E205601",2505,"M",1]
["Reigate Park Primary Academy",null,2020,"M",1,null,null,null,"Reigate Park Primary Academy",null,2020,"M",1]
["Ridgeway Infant School",null,2458,null,null,null,null,null,"Ridgeway Infant School",null,2458]
["Riverside Day Nursery - Asquith Court","DE24 8HX","EY283239","D",4,null,null,null,"Riverside Day Nursery - Asquith Court","DE24 8HX","EY283239","D",4]
["Roe Farm Primary School","E206001",2001,"M",1,null,null,null,"Roe Farm Primary School","E206001",2001,"M",1]
["Rosehill Early Years Centre","DE23 6WY","EY539485","P",3,null,null,null,"Rosehill Early Years Centre","DE23 6WY","EY539485","P",3]
["Rosehill Infant and Nursery School","E206101",2429,"M",1,null,null,null,"Rosehill Infant and Nursery School","E206101",2429,"M",1]
["Rydale Nursery (formerly Childrens Centre)","DE22 4EN",2534321,"D",4,null,null,null,"Rydale Nursery (formerly Childrens Centre)","DE22 4EN",2534321,"D",4]
["Saint Benedict, A Catholic Voluntary Academy",null,4607,null,null,null,null,null,"Saint Benedict, A Catholic Voluntary Academy",null,4607]
["Scallywags Nursery","DE73 5WX","EY481412","D",4,null,null,null,"Scallywags Nursery","DE73 5WX","EY481412","D",4]
["Schools Out Club (Derby) Ltd - Allestree School's Out Club","DE22 2QL","EY493996","P",3,null,null,null,"Schools Out Club (Derby) Ltd - Allestree School's Out Club","DE22 2QL","EY493996","P",3]
["Shelton Infant School","E206201",2444,"M",1,null,null,null,"Shelton Infant School","E206201",2444,"M",1]
["Shelton Junior School",null,5209,null,null,null,null,null,"Shelton Junior School",null,5209]
["Shelton Lock Pre-School","DE24 9AD","EY541492","P",3,null,null,null,"Shelton Lock Pre-School","DE24 9AD","EY541492","P",3]
["Shining Stars Day Nursery","DE23 6WW","EY500690","P",3,null,null,null,"Shining Stars Day Nursery","DE23 6WW","EY500690","P",3]
["Silver Trees Private Day Nursery","DE22 3AD","EY282326","D",4,null,null,null,"Silver Trees Private Day Nursery","DE22 3AD","EY282326","D",4]
["Silverhill Primary School",null,2469,null,null,null,null,null,"Silverhill Primary School",null,2469]
["Sinfin Community Childcare","DE24 9HG","EY279508","D",4,null,null,null,"Sinfin Community Childcare","DE24 9HG","EY279508","D",4]
["Sinfin Community Childcare at SCILLS Community Centre","DE24 9NT","EY456892","P",3,null,null,null,"Sinfin Community Childcare at SCILLS Community Centre","DE24 9NT","EY456892","P",3]
["Springfield Primary School",null,2466,null,null,null,null,null,"Springfield Primary School",null,2466]
["St Alban's Catholic Voluntary Academy",null,3543,"M",1,null,null,null,"St Alban's Catholic Voluntary Academy",null,3543,"M",1]
["St Andrew's Pre-School Playgroup","DE23 7PX","EY541153","P",3,null,null,null,"St Andrew's Pre-School Playgroup","DE23 7PX","EY541153","P",3]
["St Chad's CofE (VC) Nursery and Infant School",null,3158,"M",1,null,null,null,"St Chad's CofE (VC) Nursery and Infant School",null,3158,"M",1]
["St Edmunds Pre-School And Playgroup","DE22 2FN","EY535976","P",3,null,null,null,"St Edmunds Pre-School And Playgroup","DE22 2FN","EY535976","P",3]
["St George's Catholic Voluntary Academy",null,3531,null,null,null,null,null,"St George's Catholic Voluntary Academy",null,3531]
["St James' Church of England Aided Infant School","E207001",3526,"M",1,null,null,null,"St James' Church of England Aided Infant School","E207001",3526,"M",1]
["St James' Church of England Aided Junior School",null,3535,null,null,null,null,null,"St James' Church of England Aided Junior School",null,3535]
["St John Fisher Catholic Voluntary Academy",null,2008,null,null,null,null,null,"St John Fisher Catholic Voluntary Academy",null,2008]
["St Joseph's Catholic Voluntary Academy",null,3542,null,null,null,null,null,"St Joseph's Catholic Voluntary Academy",null,3542]
["St Joseph's R. C. Pre-School","DE23 6SB",206154,"P",3,null,null,null,"St Joseph's R. C. Pre-School","DE23 6SB",206154,"P",3]
["St Mary's Catholic Voluntary Academy",null,3528,"M",1,null,null,null,"St Mary's Catholic Voluntary Academy",null,3528,"M",1]
["St Paul's Church Hall Pre-School","DE1 3RT","EY395637","D",4,null,null,null,"St Paul's Church Hall Pre-School","DE1 3RT","EY395637","D",4]
["St Peter's Church of England Aided Junior School",null,2025,null,null,null,null,null,"St Peter's Church of England Aided Junior School",null,3534]
["St Werburgh's CofE Primary School",null,3532,null,null,null,null,null,"St Werburgh's CofE Primary School",null,3532]
["Stonehill Nursery","E100601",1010,"S",2,null,null,null,"Stonehill Nursery","E100601",1010,"S",2]
["Sunny Days Nursery","DE21 4AA","EY484523","P",3,null,null,null,"Sunny Days Nursery","DE21 4AA","EY484523","P",3]
["The Bemrose School","E300101",4177,"M",1,null,null,null,"The Bemrose School","E300101",4177,"M",1]
["The Cottage Private Day Nursery Uttoxeter Road","DE3 9AX","EY100960","P",3,null,null,null,"The Cottage Private Day Nursery Uttoxeter Road","DE3 9AX","EY100960","P",3]
["The Cottage Private Day Nursery(3)","DE22 3PD",206103,"D",4,null,null,null,"The Cottage Private Day Nursery(3)","DE22 3PD",206103,"D",4]
["The Faraway Tree Day Nursery","DE22 3HQ","EY495633","D",4,null,null,null,"The Faraway Tree Day Nursery","DE22 3HQ","EY495633","D",4]
["The Orange Tree Day Nursery @ Derby",null,"EY563570","D",4,null,null,null,"The Orange Tree Day Nursery @ Derby",null,"EY563570","D",4]
["The Orchard Garden Private Day Nursery","DE1 1RX","EY103452","D",4,null,null,null,"The Orchard Garden Private Day Nursery","DE1 1RX","EY103452","D",4]
["Thornhill Day Nursery - Tommies Childcare",null,2498864,"D",4,null,null,null,"Thornhill Day Nursery - Tommies Childcare",null,2498864,"D",4]
["Tiny Tots At Boulton Children's Centre","DE24 0DD","EY495143","D",4,null,null,null,"Tiny Tots At Boulton Children's Centre","DE24 0DD","EY495143","D",4]
["Tiny Tots Nursery","DE24 0JP","EY497405","P",3,null,null,null,"Tiny Tots Nursery","DE24 0JP","EY497405","P",3]
["Treetops Private Day Nursery","DE21 2DF",258424,"D",4,null,null,null,"Treetops Private Day Nursery","DE21 2DF",258424,"D",4]
["UTC Derby Pride Park",null,4010]
["Village Primary Academy",null,3546,"M",1,null,null,null,"Village Primary Academy",null,3546,"M",1]
["Walbrook Nursery","E100701",1009,"S",2,null,null,null,"Walbrook Nursery","E100701",1009,"S",2]
["Walter Evans Church of England Aided Primary School",null,3530,"M",1,null,null,null,"Walter Evans Church of England Aided Primary School",null,3530,"M",1]
["West Park School",null,5412,null,null,null,null,null,"West Park School",null,5412]
["White House Day Nursery Alvaston","DE24 0JR","EY452684","D",4,null,null,null,"White House Day Nursery Alvaston","DE24 0JR","EY452684","D",4]
["White House Kids Club","DE72 3HB","EY544723","P",3,null,null,null,"White House Kids Club","DE72 3HB","EY544723","P",3]
["Whitecross Nursery","E100801",1015,"S",2,null,null,null,"Whitecross Nursery","E100801",1015,"S",2]
["Whitehouse Day Nursery Limited","DE21 7LU","EY431769","D",4,null,null,null,"Whitehouse Day Nursery Limited","DE21 7LU","EY431769","D",4]
["Wonderworks Pre-School",null,2568273,"D",4]
["Woodlands Private Day Nursery","DE22 1BJ",509204,"D",4,null,null,null,"Woodlands Private Day Nursery","DE22 1BJ",509204,"D",4]
["Wren Park Primary School",null,2459,null,null,null,null,null,"Wren Park Primary School",null,2459]
["Wyndham Primary Academy",null,2007,"M",1,null,null,null,"Wyndham Primary Academy",null,2007,"M",1]
["Zaytouna Primary School",null,4000,null,null,null,null,null,"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":"Pupil Numbers - Jan's report","index":10,"n_rows":129,"n_cols":50,"rows_kept":129,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,"NOR change"]
[null,"2021-22 estimate",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","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"]
[2014,8312014,"P","Akaal Primary School",21,null,20,28,27,26,28,23,null,0,0,0,null,0,0,null,0,0,0,173,0,0,173,0,173,173,0,21,152,0,0,0,173,173,null,173,0,0,173,0,2014,null,null,0,0,0]
[2012,8312012,"P","Allenton Primary School",37,null,46,56,51,55,58,59,null,0,0,0,null,0,0,null,0,0,0,362,0,0,362,0,362,362,0,37,325,0,0,0,362,362,null,362,0,0,362,0,2012,null,null,0,0,0]
[5414,8315414,"S","Allestree Woodlands School",0,null,0,0,0,0,0,0,null,239,239,220,null,220,218,null,96,110,0,0,698,438,1136,206,1342,1136,-206,0,0,698,438,206,1136,1342,null,0,1136,206,1342,0,5414,null,null,239,239,658]
[2443,8312443,"P","Alvaston Infant and Nursery School",70,null,89,89,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,248,0,0,248,0,248,248,0,70,178,0,0,0,248,248,null,248,0,0,248,0,2443,null,null,0,0,0]
[2442,8312442,"P","Alvaston Junior School",0,null,0,0,90,88,86,86,null,0,0,0,null,0,0,null,0,0,0,350,0,0,350,0,350,350,0,0,350,0,0,0,350,350,null,350,0,0,350,0,2442,null,null,0,0,0]
[2629,8312629,"P","Arboretum Primary School",74,null,75,75,77,75,75,75,null,0,0,0,null,0,0,null,0,0,0,526,0,0,526,0,526,526,0,74,452,0,0,0,526,526,null,526,0,0,526,0,2629,null,null,0,0,0]
[2509,8312509,"P","Ash Croft Primary School",11,null,15,18,22,34,29,36,null,0,0,0,null,0,0,null,0,0,0,165,0,0,165,0,165,165,0,11,154,0,0,0,165,165,null,165,0,0,165,0,2509,null,null,0,0,0]
[1014,8311014,"N","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,0,0,0,0,0,1014,null,null,0,0,0]
[2005,8312005,"P","Ashgate Primary School",43,null,40,43,42,41,41,42,null,0,0,0,null,0,0,null,0,0,0,292,0,0,292,0,292,292,0,43,249,0,0,0,292,292,null,292,0,0,292,0,2005,null,null,0,0,0]
[2021,8312021,"P","Ashwood Spencer Academy",62,null,80,73,76,86,88,90,null,0,0,0,null,0,0,null,0,0,0,555,0,0,555,0,555,555,0,62,493,0,0,0,555,555,null,555,0,0,555,0,2021,null,null,0,0,0]
[2464,8312464,"P","Asterdale Primary School",31,null,30,32,23,28,31,28,null,0,0,0,null,0,0,null,0,0,0,203,0,0,203,0,203,203,0,31,172,0,0,0,203,203,null,203,0,0,203,0,2464,null,null,0,0,0]
[2004,8312004,"P","Beaufort Community Primary School",42,null,41,35,48,46,38,38,null,0,0,0,null,0,0,null,0,0,0,288,0,0,288,0,288,288,0,42,246,0,0,0,288,288,null,288,0,0,288,0,2004,null,null,0,0,0]
[2405,8312405,"P","Becket Primary School",30,null,30,28,30,29,29,29,null,0,0,0,null,0,0,null,0,0,0,205,0,0,205,0,205,205,0,30,175,0,0,0,205,205,null,205,0,0,205,0,2405,null,null,0,0,0]
[2011,8312011,"P","Bishop Lonsdale Church of England Primary School and Nursery",29,null,29,29,28,33,26,29,null,0,0,0,null,0,0,null,0,0,0,203,0,0,203,0,203,203,0,29,174,0,0,0,203,203,null,203,0,0,203,0,2011,null,null,0,0,0]
[5201,8315201,"P","Borrow Wood Primary School",36,null,34,46,35,54,62,60,null,0,0,0,null,0,0,null,0,0,0,327,0,0,327,0,327,327,0,36,291,0,0,0,327,327,null,327,0,0,327,0,5201,null,null,0,0,0]
[2432,8312432,"P","Brackensdale Primary School",46,17,54,65,66,65,60,65,-11.16667,0,0,0,null,0,0,null,0,0,0,426.83332999999999,0,0,426.83332999999999,0,426.83332999999999,426.83333333333337,3.3333333817608946E-6,63,375,0,0,0,438,438,null,438,0,0,438,11.166670000000011,2432,null,null,0,0,0]
[2018,8312018,"P","Breadsall Hill Top Primary School",55,null,43,40,59,61,51,57,null,0,0,0,null,0,0,null,0,0,0,366,0,0,366,0,366,366,0,55,311,0,0,0,366,366,null,366,0,0,366,0,2018,null,null,0,0,0]
[2512,8312512,"P","Brookfield Primary School",31,null,30,29,31,33,30,30,null,0,0,0,null,0,0,null,0,0,0,214,0,0,214,0,214,214,0,31,183,0,0,0,214,214,null,214,0,0,214,0,2512,null,null,0,0,0]
[2456,8312456,"P","Carlyle Infant and Nursery School",61,null,55,58,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,174,0,0,174,0,174,174,0,61,113,0,0,0,174,174,null,174,0,0,174,0,2456,null,null,0,0,0]
["0122",8310122,"P","Castleward Primary School",0,17.5,0,0,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,17.5,0,0,17.5,0,17.5,17.499999999999996,0,17.5,0,0,0,0,17.5,17.5,null,17.5,0,0,17.5,0,"0122",null,null,0,0,0]
[2449,8312449,"P","Cavendish Close Infant School",70,null,87,84,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,241,0,0,241,0,241,241,0,70,171,0,0,0,241,241,null,241,0,0,241,0,2449,null,null,0,0,0]
[2019,8312019,"P","Cavendish Close Junior School",0,null,0,0,88,71,77,75,null,0,0,0,null,0,0,null,0,0,0,311,0,0,311,0,311,311,0,0,311,0,0,0,311,311,null,311,0,0,311,0,2019,null,null,0,0,0]
[1006,8311006,"N","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,0,0,0,0,0,1006,null,null,0,0,0]
[2467,8312467,"P","Chaddesden Park Primary School",36,null,40,44,53,43,41,47,null,0,0,0,null,0,0,null,0,0,0,304,0,0,304,0,304,304,0,36,268,0,0,0,304,304,null,304,0,0,304,0,2467,null,null,0,0,0]
[5402,8315402,"S","Chellaston Academy",0,null,0,0,0,0,0,0,null,306,304,292,5,267,265,15.4542,133,164,0,0,907,547.45420000000001,1454.4541999999999,297,1751.4541999999999,1454.4166666666665,-297.03753333333339,0,0,907,547.45420000000001,297,1454.4542000000001,1751.4542000000001,null,0,1454.4542000000001,297,1751.4542000000001,0,5402,null,null,306,304,844.45420000000001]
[2455,8312455,"P","Chellaston Infant School",98,null,121,118,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,337,0,0,337,0,337,337,0,98,239,0,0,0,337,337,null,337,0,0,337,0,2455,null,null,0,0,0]
[5203,8315203,"P","Chellaston Junior School",0,null,0,0,127,124,127,129,null,0,0,0,null,0,0,null,0,0,0,507,0,0,507,0,507,507,0,0,507,0,0,0,507,507,null,507,0,0,507,0,5203,null,null,0,0,0]
[2451,8312451,"P","Cherry Tree Hill Primary School",89,null,75,83,89,88,88,79,null,0,0,0,null,0,0,null,0,0,0,591,0,0,591,0,591,591,0,89,502,0,0,0,591,591,null,591,0,0,591,0,2451,null,null,0,0,0]
[4008,8314008,"S","City of Derby Academy",0,null,0,0,0,0,0,0,null,196,191,168,null,193,201,null,0,0,0,0,555,394,949,0,949,949,0,0,0,555,394,0,949,949,null,0,949,0,949,0,4008,null,null,196,191,562]
[2023,8312023,"P","Cottons Farm Primary School",9,null,19,16,17,9,12,20,null,0,0,0,null,0,0,null,0,0,0,102,0,0,102,0,102,102,0,9,93,0,0,0,102,102,null,102,0,0,102,0,2023,null,null,0,0,0]
[4007,8314007,"S","da Vinci Academy",0,null,0,0,0,0,0,0,null,147,155,132,null,105,133,null,0,0,0,0,434,238,672,0,672,672,0,0,0,434,238,0,672,672,null,0,672,0,672,0,4007,null,null,147,155,370]
[2409,8312409,"P","Dale Community Primary School",74,null,70,78,81,80,81,84,null,0,0,0,null,0,0,null,0,0,0,548,0,0,548,0,548,548,0,74,474,0,0,0,548,548,null,548,0,0,548,0,2409,null,null,0,0,0]
[4004,8314004,"S","Derby Cathedral School",0,null,0,0,0,0,0,0,null,177,180,176,2,0,0,105.2958,0,0,0,0,535,105.2958,640.29579999999999,0,640.29579999999999,640.33333333333326,3.7533333333271912E-2,0,0,535,105.2958,0,640.29579999999999,640.29579999999999,null,0,640.29579999999999,0,640.29579999999999,0,4004,null,null,177,180,283.29579999999999]
[4178,8314178,"S","Derby Moor Community Sports College",0,null,0,0,0,0,0,0,null,302,288,258,24,261,265,-3.6396000000000002,126,92,0,0,872,522.36040000000003,1394.3604,218,1612.3604,1394.4166666666665,-217.94373333333351,0,0,872,522.36040000000003,218,1394.3604,1612.3604,null,0,1394.3604,218,1612.3604,0,4178,null,null,302,288,804.36040000000003]
[1105,8311105,"S","Derby Pride Academy",0,null,0,0,0,0,0,0,null,0,0,2,null,3,16,null,0,0,0,0,2,19,21,0,21,0,-21,0,0,2,19,0,21,21,null,0,21,0,21,0,1105,null,null,0,0,21]
[2016,8312016,"P","Derwent Primary School",29,null,29,30,32,40,24,29,null,0,0,0,null,0,0,null,0,0,0,213,0,0,213,0,213,213,0,29,184,0,0,0,213,213,null,213,0,0,213,0,2016,null,null,0,0,0]
[2013,8312013,"P","Firs Primary School",34,null,45,49,48,55,60,62,null,0,0,0,null,0,0,null,0,0,0,353,0,0,353,0,353,353,0,34,319,0,0,0,353,353,null,353,0,0,353,0,2013,null,null,0,0,0]
[2457,8312457,"P","Gayton Junior School",0,null,0,0,90,89,93,86,null,0,0,0,null,0,0,null,0,0,0,358,0,0,358,0,358,358,0,0,358,0,0,0,358,358,null,358,0,0,358,0,2457,null,null,0,0,0]
[2010,8312010,"P","Grampian Primary Academy",31,null,30,27,29,28,30,29,null,0,0,0,null,0,0,null,0,0,0,204,0,0,204,0,204,204,0,31,173,0,0,0,204,204,null,204,0,0,204,0,2010,null,null,0,0,0]
[2002,8312002,"P","Griffe Field Primary School",60,null,62,61,64,64,65,64,null,0,0,0,null,0,0,null,0,0,0,440,0,0,440,0,440,440,0,60,380,0,0,0,440,440,null,440,0,0,440,0,2002,null,null,0,0,0]
[2024,8312024,"P","Hackwood Primary Academy",30,null,20,10,19,24,0,0,56.166797999999986,0,0,0,null,0,0,null,0,0,0,159.16679799999997,0,0,159.16679799999997,0,159.16679799999997,159.16666666666669,-1.3133333328596564E-4,30,73,0,0,0,103,103,null,103,0,0,103,-56.166797999999972,2024,null,null,0,0,0]
[3544,8313544,"P","Hardwick Primary School",60,null,60,60,90,89,90,90,null,0,0,0,null,0,0,null,0,0,0,539,0,0,539,0,539,539,0,60,479,0,0,0,539,539,null,539,0,0,539,0,3544,null,null,0,0,0]
[1008,8311008,"N","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,0,0,0,0,0,1008,null,null,0,0,0]
[2006,8312006,"P","Homefields Primary School",44,null,46,45,48,46,48,46,null,0,0,0,null,0,0,null,0,0,0,323,0,0,323,0,323,323,0,44,279,0,0,0,323,323,null,323,0,0,323,0,2006,null,null,0,0,0]
[7026,8317026,"SP","Ivy House School",2,null,6,5,6,2,9,5,null,8,7,4,null,5,4,null,6,6,3,35,19,9,63,15,78,0,-78,2,33,19,9,15,63,78,null,35,28,15,78,0,7026,null,null,8,7,13]
[7029,8317029,"SP","Kingsmead School",0,null,0,0,0,0,0,0,null,9,8,12,null,22,22,null,0,0,0,0,29,44,73,0,73,0,-73,0,0,29,44,0,73,73,null,0,73,0,73,0,7029,null,null,9,8,56]
[2022,8312022,"P","Lakeside Primary Academy",74,null,84,83,78,85,87,90,null,0,0,0,null,0,0,null,0,0,0,581,0,0,581,0,581,581,0,74,507,0,0,0,581,581,null,581,0,0,581,0,2022,null,null,0,0,0]
[2009,8312009,"P","Landau Forte Academy Moorhead",32,null,37,35,19,38,37,33,null,0,0,0,null,0,0,null,0,0,0,231,0,0,231,0,231,231,0,32,199,0,0,0,231,231,null,231,0,0,231,0,2009,null,null,0,0,0]
[6905,8316905,"S","Landau Forte College",0,null,0,0,0,0,0,0,null,204,197,171,null,171,167,null,135,115,0,0,572,338,910,250,1160,910,-250,0,0,572,338,250,910,1160,null,0,910,250,1160,0,6905,null,null,204,197,509]
[2522,8312522,"P","Lawn Primary School",60,null,59,59,61,63,63,63,null,0,0,0,null,0,0,null,0,0,0,428,0,0,428,0,428,428,0,60,368,0,0,0,428,428,null,428,0,0,428,0,2522,null,null,0,0,0]
[4006,8314006,"S","Lees Brook Community School",0,null,0,0,0,0,0,0,null,223,218,205,null,203,202,null,48,17,15,0,646,405,1051,80,1131,1051,-80,0,0,646,405,80,1051,1131,null,0,1051,80,1131,0,4006,null,null,223,218,610]
[4182,8314182,"S","Littleover Community School",0,null,0,0,0,0,0,0,null,294,294,294,null,293,292,null,175,173,0,0,882,585,1467,348,1815,1467,-348,0,0,882,585,348,1467,1815,null,0,1467,348,1815,0,4182,null,null,294,294,879]
[1005,8311005,"N","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,0,0,0,0,0,1005,null,null,0,0,0]
[2436,8312436,"P","Markeaton Primary School",60,null,60,60,58,60,60,59,null,0,0,0,null,0,0,null,0,0,0,417,0,0,417,0,417,417,0,60,357,0,0,0,417,417,null,417,0,0,417,0,2436,null,null,0,0,0]
[2452,8312452,"P","Meadow Farm Community Primary School",12,null,18,20,16,23,21,22,null,0,0,0,null,0,0,null,0,0,0,132,0,0,132,0,132,132,0,12,120,0,0,0,132,132,null,132,0,0,132,0,2452,null,null,0,0,0]
[4001,8314001,"S","Merrill Academy",0,null,0,0,0,0,0,0,null,155,206,160,null,179,127,null,0,0,0,0,521,306,827,0,827,827,0,0,0,521,306,0,827,827,null,0,827,0,827,0,4001,null,null,155,206,466]
[2627,8312627,"P","Mickleover Primary School",60,null,59,61,60,60,60,60,null,0,0,0,null,0,0,null,0,0,0,420,0,0,420,0,420,420,0,60,360,0,0,0,420,420,null,420,0,0,420,0,2627,null,null,0,0,0]
[5406,8315406,"S","Murray Park Community School",0,null,0,0,0,0,0,0,null,197,224,210,12,206,169,23.620799999999999,0,0,0,0,643,398.62079999999997,1041.6207999999999,0,1041.6207999999999,1041.5833333333335,-3.7466666666432502E-2,0,0,643,398.62079999999997,0,1041.6207999999999,1041.6207999999999,null,0,1041.6207999999999,0,1041.6207999999999,0,5406,null,null,197,224,620.62080000000003]
[1104,8311104,"SP","Newton's Walk",0,null,0,1,2,1,7,11,null,0,0,0,null,0,0,null,0,0,0,22,0,0,22,0,22,0,-22,0,22,0,0,0,22,22,null,22,0,0,22,0,1104,null,null,0,0,0]
[4005,8314005,"S","Noel-Baker Academy",0,null,0,0,0,0,0,0,null,246,142,200,null,208,219,null,0,0,0,0,588,427,1015,0,1015,1015,0,0,0,588,427,0,1015,1015,null,0,1015,0,1015,0,4005,null,null,246,142,627]
[2473,8312473,"P","Oakwood Infant and Nursery School",89,null,89,90,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,268,0,0,268,0,268,268,0,89,179,0,0,0,268,268,null,268,0,0,268,0,2473,null,null,0,0,0]
[2471,8312471,"P","Oakwood Junior School",0,null,0,0,88,88,87,89,null,0,0,0,null,0,0,null,0,0,0,352,0,0,352,0,352,352,0,0,352,0,0,0,352,352,null,352,0,0,352,0,2471,null,null,0,0,0]
[2003,8312003,"P","Parkview Primary School",30,null,31,29,31,30,30,31,null,0,0,0,null,0,0,null,0,0,0,212,0,0,212,0,212,212,0,30,182,0,0,0,212,212,null,212,0,0,212,0,2003,null,null,0,0,0]
[2017,8312017,"P","Pear Tree Community Junior School",0,null,0,0,82,87,83,88,null,0,0,0,null,0,0,null,0,0,0,340,0,0,340,0,340,340,0,0,340,0,0,0,340,340,null,340,0,0,340,0,2017,null,null,0,0,0]
[2424,8312424,"P","Pear Tree Infant School",81,null,90,90,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,261,0,0,261,0,261,261,0,81,180,0,0,0,261,261,null,261,0,0,261,0,2424,null,null,0,0,0]
[2439,8312439,"P","Portway Infant School",74,null,81,67,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,222,0,0,222,0,222,222,0,74,148,0,0,0,222,222,null,222,0,0,222,0,2439,null,null,0,0,0]
[2440,8312440,"P","Portway Junior School",0,null,0,0,88,93,90,90,null,0,0,0,null,0,0,null,0,0,0,361,0,0,361,0,361,361,0,0,361,0,0,0,361,361,null,361,0,0,361,0,2440,null,null,0,0,0]
[2462,8312462,"P","Ravensdale Infant and Nursery School",73,null,82,90,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,245,0,0,245,0,245,245,0,73,172,0,0,0,245,245,null,245,0,0,245,0,2462,null,null,0,0,0]
[2463,8312463,"P","Ravensdale Junior School",0,null,0,0,88,90,91,87,null,0,0,0,null,0,0,null,0,0,0,356,0,0,356,0,356,356,0,0,356,0,0,0,356,356,null,356,0,0,356,0,2463,null,null,0,0,0]
[2505,8312505,"P","Redwood Primary School",83,null,90,59,86,110,90,85,null,0,0,0,null,0,0,null,0,0,0,603,0,0,603,0,603,603,0,83,520,0,0,0,603,603,null,603,0,0,603,0,2505,null,null,0,0,0]
[2020,8312020,"P","Reigate Park Primary School",54,null,44,44,50,57,55,60,null,0,0,0,null,0,0,null,0,0,0,364,0,0,364,0,364,364,0,54,310,0,0,0,364,364,null,364,0,0,364,0,2020,null,null,0,0,0]
[2458,8312458,"P","Ridgeway Infant School",90,null,90,84,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,264,0,0,264,0,264,264,0,90,174,0,0,0,264,264,null,264,0,0,264,0,2458,null,null,0,0,0]
[2001,8312001,"P","Roe Farm Primary School",57,null,50,53,57,56,57,58,null,0,0,0,null,0,0,null,0,0,0,388,0,0,388,0,388,388,0,57,331,0,0,0,388,388,null,388,0,0,388,0,2001,null,null,0,0,0]
[2429,8312429,"P","Rosehill Infant and Nursery School",47,null,47,50,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,144,0,0,144,0,144,144,0,47,97,0,0,0,144,144,null,144,0,0,144,0,2429,null,null,0,0,0]
[4607,8314607,"S","Saint Benedict, A Catholic Voluntary Academy",0,null,0,0,0,0,0,0,null,251,242,232,null,236,242,null,96,63,0,0,725,478,1203,159,1362,1203,-159,0,0,725,478,159,1203,1362,null,0,1203,159,1362,0,4607,null,null,251,242,710]
[2444,8312444,"P","Shelton Infant School",63,null,69,69,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,201,0,0,201,0,201,201,0,63,138,0,0,0,201,201,null,201,0,0,201,0,2444,null,null,0,0,0]
[5209,8315209,"P","Shelton Junior School",0,null,0,0,72,71,70,67,null,0,0,0,null,0,0,null,0,0,0,280,0,0,280,0,280,280,0,0,280,0,0,0,280,280,null,280,0,0,280,0,5209,null,null,0,0,0]
[2469,8312469,"P","Silverhill Primary School",59,null,60,59,61,60,61,58,null,0,0,0,null,0,0,null,0,0,0,418,0,0,418,0,418,418,0,59,359,0,0,0,418,418,null,418,0,0,418,0,2469,null,null,0,0,0]
[2466,8312466,"P","Springfield Primary School",46,null,48,44,49,55,46,38,null,0,0,0,null,0,0,null,0,0,0,326,0,0,326,0,326,326,0,46,280,0,0,0,326,326,null,326,0,0,326,0,2466,null,null,0,0,0]
[3543,8313543,"P","St Alban's Catholic Primary School",42,null,48,43,43,43,42,45,null,0,0,0,null,0,0,null,0,0,0,306,0,0,306,0,306,306,0,42,264,0,0,0,306,306,null,306,0,0,306,0,3543,null,null,0,0,0]
[7027,8317027,"SP","St Andrew's School",0,null,0,0,0,0,0,0,null,16,18,18,null,15,15,null,14,10,11,0,52,30,82,35,117,0,-117,0,0,52,30,35,82,117,null,0,82,35,117,0,7027,null,null,16,18,48]
[3158,8313158,"P","St Chad's Church of England (VC) Nursery and Infant School",33,null,34,40,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,107,0,0,107,0,107,107,0,33,74,0,0,0,107,107,null,107,0,0,107,0,3158,null,null,0,0,0]
[7025,8317025,"SP","St Clare's School",0,null,0,0,0,0,0,0,null,33,24,32,null,30,25,null,0,0,0,0,89,55,144,0,144,0,-144,0,0,89,55,0,144,144,null,0,144,0,144,0,7025,null,null,33,24,87]
[3531,8313531,"P","St George's Catholic Voluntary Academy",51,null,49,46,51,51,48,51,null,0,0,0,null,0,0,null,0,0,0,347,0,0,347,0,347,347,0,51,296,0,0,0,347,347,null,347,0,0,347,0,3531,null,null,0,0,0]
[7024,8317024,"SP","St Giles' School",9,null,5,22,20,21,21,35,null,0,0,0,null,0,0,null,0,0,0,133,0,0,133,0,133,0,-133,9,124,0,0,0,133,133,null,133,0,0,133,0,7024,null,null,0,0,0]
[3526,8313526,"P","St James' Church of England Aided Infant School",22,null,19,31,0,0,0,0,null,0,0,0,null,0,0,null,0,0,0,72,0,0,72,0,72,72,0,22,50,0,0,0,72,72,null,72,0,0,72,0,3526,null,null,0,0,0]
[3535,8313535,"P","St James' Church of England Aided Junior School",0,null,0,0,65,74,73,75,null,0,0,0,null,0,0,null,0,0,0,287,0,0,287,0,287,287,0,0,287,0,0,0,287,287,null,287,0,0,287,0,3535,null,null,0,0,0]
[2008,8312008,"P","St John Fisher, a Catholic Voluntary Academy",29,null,30,30,31,34,35,35,null,0,0,0,null,0,0,null,0,0,0,224,0,0,224,0,224,224,0,29,195,0,0,0,224,224,null,224,0,0,224,0,2008,null,null,0,0,0]
[3542,8313542,"P","St Joseph's Catholic Primary School",53,null,50,55,50,57,56,54,null,0,0,0,null,0,0,null,0,0,0,375,0,0,375,0,375,375,0,53,322,0,0,0,375,375,null,375,0,0,375,0,3542,null,null,0,0,0]
[7021,8317021,"SP","St Martins School",0,null,0,0,0,0,0,0,null,36,30,30,null,33,31,null,25,16,4,0,96,64,160,45,205,0,-205,0,0,96,64,45,160,205,null,0,160,45,205,0,7021,null,null,36,30,94]
[3528,8313528,"P","St Mary's Catholic Primary School and Nursery",43,null,40,37,50,49,51,51,null,0,0,0,null,0,0,null,0,0,0,321,0,0,321,0,321,321,0,43,278,0,0,0,321,321,null,321,0,0,321,0,3528,null,null,0,0,0]
[2025,8312025,"P","St Peter's Church of England Junior School",0,null,0,0,38,62,61,63,null,0,0,0,null,0,0,null,0,0,0,224,0,0,224,0,224,224,0,0,224,0,0,0,224,224,null,224,0,0,224,0,2025,null,null,0,0,0]
[3532,8313532,"P","St Werburgh's Church of England VA Primary School",46,null,41,44,44,43,47,45,null,0,0,0,null,0,0,null,0,0,0,310,0,0,310,0,310,310,0,46,264,0,0,0,310,310,null,310,0,0,310,0,3532,null,null,0,0,0]
[1010,8311010,"N","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,0,0,0,0,0,1010,null,null,0,0,0]
[4177,8314177,"All","The Bemrose School",52,null,45,44,42,58,44,38,null,200,178,174,null,160,154,null,36,16,0,323,552,314,1189,52,1241,1189,-52,52,271,552,314,52,1189,1241,null,323,866,52,1241,0,4177,null,null,200,178,488]
[1103,8311103,"SP","The Kingsmead School",0,null,0,0,0,0,0,0,null,0,5,13,null,12,30,null,0,0,0,0,18,42,60,0,60,0,-60,0,0,18,42,0,60,60,null,0,60,0,60,0,1103,null,null,0,5,55]
[4010,8314010,"S","UTC Derby Pride Park",0,null,0,0,0,0,0,0,null,0,0,27,null,12,0,null,34,0,0,0,27,12,39,34,73,39,-34,0,0,27,12,34,39,73,null,0,39,34,73,0,4010,null,null,0,0,39]
[3546,8313546,"P","Village Primary School",90,null,89,86,88,89,91,90,null,0,0,0,null,0,0,null,0,0,0,623,0,0,623,0,623,623,0,90,533,0,0,0,623,623,null,623,0,0,623,0,3546,null,null,0,0,0]
[1009,8311009,"N","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,0,0,0,0,0,1009,null,null,0,0,0]
[3530,8313530,"P","Walter Evans Church of England Aided Primary School",60,null,60,56,58,58,61,60,null,0,0,0,null,0,0,null,0,0,0,413,0,0,413,0,413,413,0,60,353,0,0,0,413,413,null,413,0,0,413,0,3530,null,null,0,0,0]
[5412,8315412,"S","West Park School",0,null,0,0,0,0,0,0,null,302,302,291,null,259,253,21.648999999999997,0,0,0,0,895,533.649,1428.6489999999999,0,1428.6489999999999,1428.5833333333335,-6.5666666666402307E-2,0,0,895,533.649,0,1428.6489999999999,1428.6489999999999,null,0,1428.6489999999999,0,1428.6489999999999,0,5412,null,null,302,302,824.649]
[1015,8311015,"N","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,0,0,0,0,0,1015,null,null,0,0,0]
[2459,8312459,"P","Wren Park Primary School",54,null,53,54,56,59,54,55,null,0,0,0,null,0,0,null,0,0,0,385,0,0,385,0,385,385,0,54,331,0,0,0,385,385,null,385,0,0,385,0,2459,null,null,0,0,0]
[2007,8312007,"P","Wyndham Primary Academy",59,null,60,57,86,55,56,59,null,0,0,0,null,0,0,null,0,0,0,432,0,0,432,0,432,432,0,59,373,0,0,0,432,432,null,432,0,0,432,0,2007,null,null,0,0,0]
[4000,8314000,"P","Zaytouna Primary School",42,null,45,37,52,57,59,51,null,0,0,0,null,0,0,null,0,0,0,343,0,0,343,0,343,343,0,42,301,0,0,0,343,343,null,343,0,0,343,0,4000,null,null,0,0,0]
[null,null,null,"total",3174,34.5,3277,3283,3406,3543,3471,3488,45.000127999999989,3541,3452,3321,43,3093,3050,162.3802,924,782,33,23721.500128,10357,6305.3802000000005,40383.880327999992,1739,42122.880327999992,39625.833333333336,-2497.0469946666663,3208.5,20468,10357,6305.3802000000005,1739,40338.880199999992,42077.880199999992,null,23676.5,16662.3802,1739,42077.880199999992,-45.000127999999961,null,null,null,3541,3452,9669.3801999999978]
[]
[null,"Includes \"current\" and \"main\" registered pupils only",null,null,"no. of"]
[null,null,null,null,"R","EFA adjusted R",1,2,3,4,5,6,"EFA Adjusted Yr 1-6",7,8,9,"EFA Adjustment KS3",10,11,"EFA Adjustment KS4",12,13,14,"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,"Nursery",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0]
[null,"All",null,"All through",52,0,45,44,42,58,44,38,0,200,178,174,0,160,154,0,36,16,0,323,552,314,1189,52,1241,null,null,52,271,552,314,52,1189,1241,null,323,866,52,1241,0]
[null,"P",null,"Primary",3111,34.5,3221,3211,3336,3461,3390,3399,45.000127999999989,0,0,0,0,0,0,0,0,0,0,23208.500128,0,0,23208.500128,0,23208.500128,null,null,3145.5,20018,0,0,0,23163.5,23163.5,null,23163.5,0,0,23163.5,-45.000127999999677]
[null,"S",null,"Secondary",0,0,0,0,0,0,0,0,0,3239,3182,3038,43,2816,2769,162.3802,843,734,15,0,9502,5747.3802000000005,15249.3802,1592,16841.3802,null,null,0,0,9502,5747.3802000000005,1592,15249.3802,16841.3802,null,0,15249.3802,1592,16841.3802,0]
[null,"SP",null,"Special",11,0,11,28,28,24,37,51,0,102,92,109,0,117,127,0,45,32,18,190,303,244,737,95,832,null,null,11,179,303,244,95,737,832,null,190,547,95,832,0]
[null,"AP",null,"PRU",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,3174,34.5,3277,3283,3406,3543,3471,3488,45.000127999999989,3541,3452,3321,43,3093,3050,162.3802,924,782,33,23721.500128,10357,6305.3802000000005,40383.880327999999,1739,42122.880327999999,null,null,3208.5,20468,10357,6305.3802000000005,1739,40338.8802,42077.8802,null,23676.5,16662.3802,1739,42077.8802,-45.000127999999677]
[]
[null,null,null,"Less Nursery Reception",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,"Less Special",11,0,11,28,28,24,37,51,0,102,92,109,0,117,127,0,45,32,18,190,303,244,737,95,832,null,null,11,179,303,244,95,737,832,null,190,547,95,832,0]
[null,null,null,"Less PRU",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,null,0,0,0,0,0]
[]
[null,null,null,"Schools Block",3163,34.5,3266,3255,3378,3519,3434,3437,45.000127999999989,3439,3360,3212,43,2976,2923,162.3802,879,750,15,23531.500128,10054,6061.3802000000005,39646.880327999999,1644,41290.880327999999,null,null,3197.5,20289,10054,6061.3802000000005,1644,39601.8802,41245.8802,null,23486.5,16115.3802,1644,41245.8802,-45.000127999999677]
[]
[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,21]
[]
[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,39625.880327999999]

{"sheet":"AWPU","index":11,"n_rows":109,"n_cols":28,"rows_kept":109,"cut":false,"hidden":true,"merged":[]}
["Amount per Primary Pupil",null,"% Change",3123,2857,null,"AWPU Adjustment figure",null,"NOR"]
["Amount per secondary pupil £",null,null,null,null,null,0,"Primary",23531.500128]
["Amount per KS3 pupil £",null,null,null,4404,4018,0,"Secondary",16094.3802]
["Amount per KS4 pupil £",null,null,null,null,4963,4561]
["Per pupil (all prim & sec pupils)"]
["School","Academy / Maintained","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,null,"APT Lookup"]
["Akaal Primary School","Academy",2014,173,0,0,173,0,0,0,173,0,0,173,540279,540279,0,null,540279,null,null,173,173,0,null,null,{"$f":"RIGHT(C7,4)","v":"2014"},8312014]
["Allenton Community Primary School","Academy",2012,362,0,0,362,0,0,0,362,0,0,362,1130526,1130526,0,null,1130526,null,null,362,362,0,null,null,{"$f":"RIGHT(C8,4)","v":"2012"},8312012]
["Alvaston Infant and Nursery School","LA - maintained",2443,248,0,0,248,0,0,0,248,0,0,248,774504,774504,0,null,774504,null,null,248,248,0,null,null,"2443",8312443]
["Alvaston Junior School","Academy",2442,350,0,0,350,0,0,0,350,0,0,350,1093050,1093050,0,null,1093050,null,null,350,350,0,null,null,"2442",8312442]
["Arboretum Primary School","Academy",2629,526,0,0,526,0,0,0,526,0,0,526,1642698,1642698,0,null,1642698,null,null,526,526,0,null,null,"2629",8312629]
["Ash Croft Primary School","Academy",2509,165,0,0,165,0,0,0,165,0,0,165,515295,515295,0,null,515295,null,null,165,165,0,null,null,"2509",8312509]
["Ashgate Primary School","LA - maintained",2005,292,0,0,292,0,0,0,292,0,0,292,911916,911916,0,null,911916,null,null,292,292,0,null,null,"2005",8312005]
["Asterdale Primary School","Academy",2464,203,0,0,203,0,0,0,203,0,0,203,633969,633969,0,null,633969,null,null,203,203,0,null,null,"2464",8312464]
["Beaufort Community Primary School","Academy",2004,288,0,0,288,0,0,0,288,0,0,288,899424,899424,0,null,899424,null,null,288,288,0,null,null,"2004",8312004]
["Becket Primary School","LA - maintained",2405,205,0,0,205,0,0,0,205,0,0,205,640215,640215,0,null,640215,null,null,205,205,0,null,null,"2405",8312405]
["Bishop Lonsdale Church of England Aided Primary School","Academy",2011,203,0,0,203,0,0,0,203,0,0,203,633969,633969,0,null,633969,null,null,203,203,0,null,null,"2011",8312011]
["Borrow Wood Primary School","Academy",5201,327,0,0,327,0,0,0,327,0,0,327,1021221,1021221,0,null,1021221,null,null,327,327,0,null,null,"5201",8315201]
["Wyndham Primary Academy","Academy",2007,432,0,0,432,0,0,0,432,0,0,432,1349136,1349136,0,null,1349136,null,null,432,432,0,null,null,"2007",8312007]
["Brackensdale ER (Enhanced Resource) Primary School","LA - maintained",2432,426.83332999999999,0,0,426.83332999999999,0,0,0,426.83332999999999,0,0,426.83332999999999,1333000.4895899999,1333000.5000000002,1.0410000337287784E-2,null,1333000.4895899999,null,null,426.83332999999999,426.83333333333337,3.3333333817608946E-6,null,null,"2432",8312432]
["Breadsall Hill Top Primary School","Academy",2018,366,0,0,366,0,0,0,366,0,0,366,1143018,1143018,0,null,1143018,null,null,366,366,0,null,null,"2018",8312018]
["Brookfield Primary School","Academy",2512,214,0,0,214,0,0,0,214,0,0,214,668322,668322,0,null,668322,null,null,214,214,0,null,null,"2512",8312512]
["Carlyle Infant School","Academy",2456,174,0,0,174,0,0,0,174,0,0,174,543402,543402,0,null,543402,null,null,174,174,0,null,null,"2456",8312456]
["Castleward Primary School","Academy","0122",17.5,0,0,17.5,0,0,0,17.5,0,0,17.5,54652.5,54652.499999999985,0,null,54652.5,null,null,17.5,17.499999999999996,0,null,null,"0122",8310122]
["Cavendish Close Infant School","LA - maintained",2449,241,0,0,241,0,0,0,241,0,0,241,752643,752643,0,null,752643,null,null,241,241,0,null,null,"2449",8312449]
["Cavendish Close Junior Academy","Academy",2019,311,0,0,311,0,0,0,311,0,0,311,971253,971253,0,null,971253,null,null,311,311,0,null,null,"2019",8312019]
["Chaddesden Park Primary","Academy",2467,304,0,0,304,0,0,0,304,0,0,304,949392,949392,0,null,949392,null,null,304,304,0,null,null,"2467",8312467]
["Chellaston Infant School","Academy",2455,337,0,0,337,0,0,0,337,0,0,337,1052451,1052451,0,null,1052451,null,null,337,337,0,null,null,"2455",8312455]
["Chellaston Junior School","Academy",5203,507,0,0,507,0,0,0,507,0,0,507,1583361,1583361,0,null,1583361,null,null,507,507,0,null,null,"5203",8315203]
["Cherry Tree Hill Primary School","Academy",2451,591,0,0,591,0,0,0,591,0,0,591,1845693,1845693,0,null,1845693,null,null,591,591,0,null,null,"2451",8312451]
["Dale Community Primary School","LA - maintained",2409,548,0,0,548,0,0,0,548,0,0,548,1711404,1711404,0,null,1711404,null,null,548,548,0,null,null,"2409",8312409]
["Derby St Chad's CE (VC) Nursery and Infant School","Academy",3158,107,0,0,107,0,0,0,107,0,0,107,334161,334161,0,null,334161,null,null,107,107,0,null,null,"3158",8313158]
["Derwent Primary School","Academy",2016,213,0,0,213,0,0,0,213,0,0,213,665199,665199,0,null,665199,null,null,213,213,0,null,null,"2016",8312016]
["Firs Estate Primary School","Academy",2013,353,0,0,353,0,0,0,353,0,0,353,1102419,1102419,0,null,1102419,null,null,353,353,0,null,null,"2013",8312013]
["Gayton Community Junior School","LA - maintained",2457,358,0,0,358,0,0,0,358,0,0,358,1118034,1118034,0,null,1118034,null,null,358,358,0,null,null,"2457",8312457]
["Grampian Primary Academy","Academy",2010,204,0,0,204,0,0,0,204,0,0,204,637092,637092,0,null,637092,null,null,204,204,0,null,null,"2010",8312010]
["Griffe Field Primary School","Academy",2002,440,0,0,440,0,0,0,440,0,0,440,1374120,1374120,0,null,1374120,null,null,440,440,0,null,null,"2002",8312002]
["Hackwood Primary School","Academy",2024,159.16679799999997,0,0,159.16679799999997,0,0,0,159.16679799999997,0,0,159.16679799999997,497077.91015399992,497077.50000000006,-0.41015399986645207,null,497077.91015399992,null,null,159.16679799999997,159.16666666666669,-1.3133333328596564E-4,null,null,"2024",8312024]
["Hardwick Primary School","Academy",3544,539,0,0,539,0,0,0,539,0,0,539,1683297,1683297,0,null,1683297,null,null,539,539,0,null,null,"3544",8313544]
["Homefields Primary School","Academy",2006,323,0,0,323,0,0,0,323,0,0,323,1008729,1008729,0,null,1008729,null,null,323,323,0,null,null,"2006",8312006]
["Lakeside Community Primary School","Academy",2022,581,0,0,581,0,0,0,581,0,0,581,1814463,1814463,0,null,1814463,null,null,581,581,0,null,null,"2022",8312022]
["Lawn Primary School","Convertor?",2522,428,0,0,428,0,0,0,428,0,0,428,1336644,1336644,0,null,1336644,null,null,428,428,0,null,null,"2522",8312522]
["Markeaton Primary School","LA - maintained",2436,417,0,0,417,0,0,0,417,0,0,417,1302291,1302291,0,null,1302291,null,null,417,417,0,null,null,"2436",8312436]
["Meadow Farm Community Primary School","LA - maintained",2452,132,0,0,132,0,0,0,132,0,0,132,412236,412236,0,null,412236,null,null,132,132,0,null,null,"2452",8312452]
["Mickleover Primary School","LA - maintained",2627,420,0,0,420,0,0,0,420,0,0,420,1311660,1311660,0,null,1311660,null,null,420,420,0,null,null,"2627",8312627]
["Landau Forte Academy Moorhead","Academy",2009,231,0,0,231,0,0,0,231,0,0,231,721413,721413,0,null,721413,null,null,231,231,0,null,null,"2009",8312009]
["Oakwood Infant and Nursery School","LA - maintained",2473,268,0,0,268,0,0,0,268,0,0,268,836964,836964,0,null,836964,null,null,268,268,0,null,null,"2473",8312473]
["Oakwood Junior School","Convertor?",2471,352,0,0,352,0,0,0,352,0,0,352,1099296,1099296,0,null,1099296,null,null,352,352,0,null,null,"2471",8312471]
["Ashwood Spencer Academy (formerly Osmaston)","Academy",2021,555,0,0,555,0,0,0,555,0,0,555,1733265,1733265,0,null,1733265,null,null,555,555,0,null,null,"2021",8312021]
["Parkview Primary School","LA - maintained",2003,212,0,0,212,0,0,0,212,0,0,212,662076,662076,0,null,662076,null,null,212,212,0,null,null,"2003",8312003]
["Pear Tree Community Junior School","Academy",2017,340,0,0,340,0,0,0,340,0,0,340,1061820,1061820,0,null,1061820,null,null,340,340,0,null,null,"2017",8312017]
["Pear Tree Infant School","LA - maintained",2424,261,0,0,261,0,0,0,261,0,0,261,815103,815103,0,null,815103,null,null,261,261,0,null,null,"2424",8312424]
["Portway Infant School","LA - maintained",2439,222,0,0,222,0,0,0,222,0,0,222,693306,693306,0,null,693306,null,null,222,222,0,null,null,"2439",8312439]
["Portway Junior School","Academy",2440,361,0,0,361,0,0,0,361,0,0,361,1127403,1127403,0,null,1127403,null,null,361,361,0,null,null,"2440",8312440]
["Ravensdale Infant and Nursery School","LA - maintained",2462,245,0,0,245,0,0,0,245,0,0,245,765135,765135,0,null,765135,null,null,245,245,0,null,null,"2462",8312462]
["Ravensdale Junior School","Academy",2463,356,0,0,356,0,0,0,356,0,0,356,1111788,1111788,0,null,1111788,null,null,356,356,0,null,null,"2463",8312463]
["Redwood Primary School","LA - maintained",2505,603,0,0,603,0,0,0,603,0,0,603,1883169,1883169,0,null,1883169,null,null,603,603,0,null,null,"2505",8312505]
["Reigate Park Primary School","Academy",2020,364,0,0,364,0,0,0,364,0,0,364,1136772,1136772,0,null,1136772,null,null,364,364,0,null,null,"2020",8312020]
["Ridgeway Infant School","LA - maintained",2458,264,0,0,264,0,0,0,264,0,0,264,824472,824472,0,null,824472,null,null,264,264,0,null,null,"2458",8312458]
["Roe Farm Primary School","LA - maintained",2001,388,0,0,388,0,0,0,388,0,0,388,1211724,1211724,0,null,1211724,null,null,388,388,0,null,null,"2001",8312001]
["Rosehill Infant and Nursery School","LA - maintained",2429,144,0,0,144,0,0,0,144,0,0,144,449712,449712,0,null,449712,null,null,144,144,0,null,null,"2429",8312429]
["Shelton Infant School","LA - maintained",2444,201,0,0,201,0,0,0,201,0,0,201,627723,627723,0,null,627723,null,null,201,201,0,null,null,"2444",8312444]
["Shelton Junior School","LA - maintained",5209,280,0,0,280,0,0,0,280,0,0,280,874440,874440,0,null,874440,null,null,280,280,0,null,null,"5209",8315209]
["Silverhill Primary School","LA - maintained",2469,418,0,0,418,0,0,0,418,0,0,418,1305414,1305414,0,null,1305414,null,null,418,418,0,null,null,"2469",8312469]
["Cotton's Farm Primary School","Academy",2023,102,0,0,102,0,0,0,102,0,0,102,318546,318546,0,null,318546,null,null,102,102,0,null,null,"2023",8312023]
["Springfield Primary School","Academy",2466,326,0,0,326,0,0,0,326,0,0,326,1018098,1018098,0,null,1018098,null,null,326,326,0,null,null,"2466",8312466]
["St Alban's Catholic Primary School","Academy",3543,306,0,0,306,0,0,0,306,0,0,306,955638,955638,0,null,955638,null,null,306,306,0,null,null,"3543",8313543]
["St George's Catholic Voluntary Academy","Academy",3531,347,0,0,347,0,0,0,347,0,0,347,1083681,1083681,0,null,1083681,null,null,347,347,0,null,null,"3531",8313531]
["St James' Church of England Aided Infant School","LA - maintained",3526,72,0,0,72,0,0,0,72,0,0,72,224856,224856,0,null,224856,null,null,72,72,0,null,null,"3526",8313526]
["St James' Church of England Aided Junior School","LA - maintained",3535,287,0,0,287,0,0,0,287,0,0,287,896301,896301,0,null,896301,null,null,287,287,0,null,null,"3535",8313535]
["St John Fisher Catholic Voluntary Academy","Academy",2008,224,0,0,224,0,0,0,224,0,0,224,699552,699552,0,null,699552,null,null,224,224,0,null,null,"2008",8312008]
["St Joseph's Catholic Primary School, Derby","Academy",3542,375,0,0,375,0,0,0,375,0,0,375,1171125,1171125,0,null,1171125,null,null,375,375,0,null,null,{"$f":"RIGHT(C72,4)","v":"3542"},8313542]
["St Mary's Catholic Primary School and Nursery","Academy",3528,321,0,0,321,0,0,0,321,0,0,321,1002483,1002483,0,null,1002483,null,null,321,321,0,null,null,"3528",8313528]
["St Peter's Church of England Aided Junior School","Convertor?",2025,224,0,0,224,0,0,0,224,0,0,224,699552,699552,0,null,699552,null,null,224,224,0,null,null,"2025",8312025]
["St Werburgh's Church of England VA Primary School","Convertor?",3532,310,0,0,310,0,0,0,310,0,0,310,968130,968130,0,null,968130,null,null,310,310,0,null,null,"3532",8313532]
["Village Primary School","Academy",3546,623,0,0,623,0,0,0,623,0,0,623,1945629,1945629,0,null,1945629,null,null,623,623,0,null,null,"3546",8313546]
["Walter Evans Church of England Aided Primary School","Academy",3530,413,0,0,413,0,0,0,413,0,0,413,1289799,1289799,0,null,1289799,null,null,413,413,0,null,null,"3530",8313530]
["Wren Park Primary School","LA - maintained",2459,385,0,0,385,0,0,0,385,0,0,385,1202355,1202355,0,null,1202355,null,null,385,385,0,null,null,"2459",8312459]
["Al-Madinah","Academy",4000,343,0,0,343,0,0,0,343,0,0,343,1071189,1071189,0,null,1071189,null,null,343,343,0,null,null,"4000",8314000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total Primary",null,"Total Primary",23208.500128,0,0,23208.500128,0,0,0,23208.500128,0,0,23208.500128,72480145.899744004,72480145.5,-0.39974400401115417,0,72480145.899744004,null,null,23208.500128,23208.5,-1.2799999967683107E-4,null,null,"Total Primary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Chellaston Academy","Academy",5402,0,907,547.45420000000001,1454.4542000000001,0,0,0,0,907,547.45420000000001,1454.4542000000001,6711443.1946,6711443.25,5.53999999538064E-2,null,6711443.1946,null,null,1454.4542000000001,1454.4166666666665,-3.7533333333612973E-2,null,null,{"$f":"RIGHT(C83,4)","v":"5402"},8315402]
["Da Vinci Academy","Academy",4007,0,434,238,672,0,0,0,0,434,238,672,3092530,3092530,0,null,3092530,null,null,672,672,0,null,null,"4007",8314007]
["Derby Cathedral School","Academy",4004,0,535,105.2958,640.29579999999999,0,0,0,0,535,105.2958,640.29579999999999,2878723.0554,2878722.9999999995,-5.5400000419467688E-2,null,2878723.0554,null,null,640.29579999999999,640.33333333333326,3.7533333333271912E-2,null,null,"4004",8314004]
["Derby Moor Community Sports College","Academy",4178,0,872,522.36040000000003,1394.3604,0,0,0,0,872,522.36040000000003,1394.3604,6432762.6652000006,6432762.416666666,-0.24853333458304405,null,6432762.6652000006,null,null,1394.3604,1394.4166666666665,5.6266666666488163E-2,null,null,"4178",8314178]
["Lees Brook Community School","Academy",4006,0,646,405,1051,0,0,0,0,646,405,1051,4854999,4854999,0,null,4854999,null,null,1051,1051,0,null,null,"4006",8314006]
["Littleover Community School","LA - maintained",4182,0,882,585,1467,0,0,0,0,882,585,1467,6787683,6787683,0,null,6787683,null,null,1467,1467,0,null,null,"4182",8314182]
["Merrill College","Academy",4001,0,521,306,827,0,0,0,0,521,306,827,3813162,3813162,0,null,3813162,null,null,827,827,0,null,null,"4001",8314001]
["Murray Park School","LA - maintained",5406,0,643,398.62079999999997,1041.6207999999999,0,0,0,0,643,398.62079999999997,1041.6207999999999,4810127.0303999996,4810127.416666667,0.38626666739583015,null,4810127.0303999996,null,null,1041.6207999999999,1041.5833333333335,-3.7466666666432502E-2,null,null,"5406",8315406]
["Noel-Baker Academy","Academy",4005,0,588,427,1015,0,0,0,0,588,427,1015,4708753,4708753,0,null,4708753,null,null,1015,1015,0,null,null,"4005",8314005]
["Saint Benedict Catholic Voluntary Academy","Academy",4607,0,725,478,1203,0,0,0,0,725,478,1203,5565214,5565214,0,null,5565214,null,null,1203,1203,0,null,null,"4607",8314607]
["City of Derby Academy","Academy",4008,0,555,394,949,0,0,0,0,555,394,949,4399642,4399642,0,null,4399642,null,null,949,949,0,null,null,"4008",8314008]
["West Park School","Academy",5412,0,895,533.649,1428.6489999999999,0,0,0,0,895,533.649,1428.6489999999999,6590079.9869999997,6590080.166666667,0.17966666724532843,null,6590079.9869999997,null,null,1428.6489999999999,1428.5833333333335,-6.5666666666402307E-2,null,null,"5412",8315412]
["Allestree Woodlands School","Academy",5414,0,698,438,1136,0,0,0,0,698,438,1136,5247786,5247786,0,null,5247786,null,null,1136,1136,0,null,null,"5414",8315414]
["UTC Derby Pride Park","Academy",4010,0,27,12,39,0,0,0,0,27,12,39,178464,178464,0,null,178464,null,null,39,39,0,null,null,"4010",8314010]
["Landau Forte College (Fox Street)","Academy",6905,0,572,338,910,0,0,0,0,572,338,910,4196582,4196582,0,null,4196582,null,null,910,910,0,null,null,"6905",8316905]
[null,null,null,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]
["Total Secondary",null,"Total Secondary",0,9500,5728.3802000000005,15228.3802,0,0,0,0,9500,5728.3802000000005,15228.3802,70267950.932600006,70267951.25,0.31739999353885651,0,70267950.932600006,null,null,15228.3802,15228.333333333334,-4.6866666665664525E-2,null,null,"Total Secondary"]
[null,null,null,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]
["The Bemrose School","LA - maintained",4177,323,552,314,1189,0,0,0,323,552,314,1189,4998119,4998119,0,null,4998119,null,null,1189,1189,0,null,null,{"$f":"RIGHT(C101,4)","v":"4177"},8314177]
[]
["Total All Through School",null,"Total All Through",323,552,314,1189,0,0,0,323,552,314,1189,4998119,4998119,0,0,4998119,null,null,39625.880327999999,39625.833333333336,-4.6994666663522366E-2,null,null,"Total All Through"]
[]
["All Schools",null,"All",23531.500128,10052,6042.3802000000005,39625.880327999999,0,0,0,23531.500128,10052,6042.3802000000005,39625.880327999999,147746215.832344,147746215.75,-8.2343995571136475E-2,0,147746215.832344,null,null,null,0,null,null,null,"All"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"APT Lookup",147746215.75]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Variance from APT",8.2343995571136475E-2]

{"sheet":"DE-DEL","index":12,"n_rows":109,"n_cols":16,"rows_kept":109,"cut":false,"hidden":true,"merged":[[4,3,4,4]]}
["Amount per primary pupil £"]
["Amount per secondary pupil £"]
["Amount per KS3 pupil £"]
["Amount per KS4 pupil £"]
["Per pupil (all prim & sec pupils)",null,null,"NOR"]
["School",null,"DfE No","Primary","Secondary","De-delegated Amount","Primary £","Secondary £",null,null,"Primary AWPU","Secondary AWPU"]
["Akaal Primary School",2014,8312014,{"$f":"IF(F7=0,0,VLOOKUP(B7,AWPU!C:D,2,FALSE))","v":0},0,0,{"$f":"ROUND(D7*$K$9,2)","v":0},{"$f":"ROUND(E7*$L$9,2)","v":0}]
["Allenton Community Primary School",2012,8312012,{"$f":"IF(F8=0,0,VLOOKUP(B8,AWPU!C:D,2,FALSE))","v":0},0,0,{"$f":"ROUND(D8*$K$9,2)","v":0},{"$f":"ROUND(E8*$L$9,2)","v":0},null,"Units including fringe uplift",8212.8333333333339,3374.5833333333335,11587.416666666668]
["Alvaston Infant and Nursery School",2443,8312443,{"$f":"IF(F9=0,0,VLOOKUP(B9,AWPU!C:D,2,FALSE))","v":248},0,-17210.704000000002,17210.7,0,null,"Total unit value",69.39800000000001,58.217999999999996]
["Alvaston Junior School",2442,8312442,{"$f":"IF(F10=0,0,VLOOKUP(B10,AWPU!C:D,2,FALSE))","v":0},0,0,0,0,null,"Contingencies",6.44,6.44,74622.963333333348]
["Arboretum Primary School",2629,8312629,{"$f":"IF(F11=0,0,VLOOKUP(B11,AWPU!C:D,2,FALSE))","v":0},0,0,0,0,null,null,null,null,0]
["Ash Croft Primary School",2509,8312509,{"$f":"IF(F12=0,0,VLOOKUP(B12,AWPU!C:D,2,FALSE))","v":0},0,0,0,0,null,"Free school meals eligibility",0,0,0]
["Ashgate Primary School",2005,8312005,{"$f":"IF(F13=0,0,VLOOKUP(B13,AWPU!C:D,2,FALSE))","v":292},0,-20264.216000000004,20264.22,0,null,null,null,0,0]
["Asterdale Primary School",2464,8312464,{"$f":"IF(F14=0,0,VLOOKUP(B14,AWPU!C:D,2,FALSE))","v":0},0,0,0,0,null,"Insurance",13.948,13.948,161621.28766666667]
["Beaufort Community Primary School",2004,8312004,{"$f":"IF(F15=0,0,VLOOKUP(B15,AWPU!C:D,2,FALSE))","v":0},0,0,0,0,null,null,null,null,0]
["Becket Primary School",2405,8312405,{"$f":"IF(F16=0,0,VLOOKUP(B16,AWPU!C:D,2,FALSE))","v":205},0,-14226.590000000002,14226.59,0,null,"Licences/ subscriptions ",0,0,0,"Mat","TU","TOTAL"]
["Bishop Lonsdale Church of England Aided Primary School",2011,8312011,{"$f":"IF(F17=0,0,VLOOKUP(B17,AWPU!C:D,2,FALSE))","v":0},0,0,0,0,null,null,null,null,0,19.66,4]
["Borrow Wood Primary School",5201,8315201,{"$f":"IF(F18=0,0,VLOOKUP(B18,AWPU!C:D,2,FALSE))","v":0},0,0,0,0,null,"Staff costs supply cover",23.66,23.66,274158.27833333338,227808.61166666669,46349.666666666672,274158.27833333338]
["Wyndham Primary Academy",2007,8312007,{"$f":"IF(F19=0,0,VLOOKUP(B19,AWPU!C:D,2,FALSE))","v":0},0,0,0,0,null,null,null,null,0,null,null,0]
["Brackensdale ER (Enhanced Resource) Primary School",2432,8312432,{"$f":"IF(F20=0,0,VLOOKUP(B20,AWPU!C:D,2,FALSE))","v":426.83332999999999},0,-29621.379666666675,29621.38,0,null,"Support to underperforming ethnic minority groups and bilingual learners",14.17,14.17,164193.69416666668,"PSG","Behaviour","TOTAL"]
["Breadsall Hill Top Primary School",2018,8312018,{"$f":"IF(F21=0,0,VLOOKUP(B21,AWPU!C:D,2,FALSE))","v":0},0,0,0,0,null,null,null,null,0,4.3600000000000003,6.82]
["Brookfield Primary School",2512,8312512,{"$f":"IF(F22=0,0,VLOOKUP(B22,AWPU!C:D,2,FALSE))","v":0},0,0,0,0,null,"Behaviour support services",11.18,0,91819.476666666669,35807.953333333338,56011.523333333338,91819.476666666684]
["Carlyle Infant School",2456,8312456,{"$f":"IF(F23=0,0,VLOOKUP(B23,AWPU!C:D,2,FALSE))","v":0},0,0,0,0,null,null,null,null,0,null,null,0]
["Castleward Primary School","0122",8310122,{"$f":"IF(F24=0,0,VLOOKUP(B24,AWPU!C:D,2,FALSE))","v":0},0,0,0,0,null,"Museum and library services",0,0,0]
["Cavendish Close Infant School",2449,8312449,{"$f":"IF(F25=0,0,VLOOKUP(B25,AWPU!C:D,2,FALSE))","v":241},0,-16724.918000000001,16724.919999999998,0,null,null,null,null,0]
["Cavendish Close Junior Academy",2019,8312019,{"$f":"IF(F26=0,0,VLOOKUP(B26,AWPU!C:D,2,FALSE))","v":0},0,0,0,0,null,"Additional school improvement services",0,0,0]
["Chaddesden Park Primary",2467,8312467,{"$f":"IF(F27=0,0,VLOOKUP(B27,AWPU!C:D,2,FALSE))","v":0},0,0,0,0,null,null,null,null,0]
["Chellaston Infant School",2455,8312455,{"$f":"IF(F28=0,0,VLOOKUP(B28,AWPU!C:D,2,FALSE))","v":0},0,0,0,0]
["Chellaston Junior School",5203,8315203,{"$f":"IF(F29=0,0,VLOOKUP(B29,AWPU!C:D,2,FALSE))","v":0},0,0,0,0]
["Cherry Tree Hill Primary School",2451,8312451,{"$f":"IF(F30=0,0,VLOOKUP(B30,AWPU!C:D,2,FALSE))","v":0},0,0,0,0,null,"Total de delegation",569954.20766666683,196461.49249999999,766415.70016666676]
["Dale Community Primary School",2409,8312409,{"$f":"IF(F31=0,0,VLOOKUP(B31,AWPU!C:D,2,FALSE))","v":548},0,-38030.104000000007,38030.1,0,null,null,null,null,0]
["Derby St Chad's CE (VC) Nursery and Infant School",3158,8313158,{"$f":"IF(F32=0,0,VLOOKUP(B32,AWPU!C:D,2,FALSE))","v":0},0,0,0,0]
["Derwent Primary School",2016,8312016,{"$f":"IF(F33=0,0,VLOOKUP(B33,AWPU!C:D,2,FALSE))","v":0},0,0,0,0]
["Firs Estate Primary School",2013,8312013,{"$f":"IF(F34=0,0,VLOOKUP(B34,AWPU!C:D,2,FALSE))","v":0},0,0,0,0]
["Gayton Community Junior School",2457,8312457,{"$f":"IF(F35=0,0,VLOOKUP(B35,AWPU!C:D,2,FALSE))","v":358},0,-24844.484000000004,24844.48,0]
["Grampian Primary Academy",2010,8312010,{"$f":"IF(F36=0,0,VLOOKUP(B36,AWPU!C:D,2,FALSE))","v":0},0,0,0,0]
["Griffe Field Primary School",2002,8312002,{"$f":"IF(F37=0,0,VLOOKUP(B37,AWPU!C:D,2,FALSE))","v":0},0,0,0,0]
["Hackwood Primary School",2024,8312024,{"$f":"IF(F38=0,0,VLOOKUP(B38,AWPU!C:D,2,FALSE))","v":0},0,0,0,0]
["Hardwick Primary School",3544,8313544,{"$f":"IF(F39=0,0,VLOOKUP(B39,AWPU!C:D,2,FALSE))","v":0},0,0,0,0]
["Homefields Primary School",2006,8312006,{"$f":"IF(F40=0,0,VLOOKUP(B40,AWPU!C:D,2,FALSE))","v":0},0,0,0,0]
["Lakeside Community Primary School",2022,8312022,{"$f":"IF(F41=0,0,VLOOKUP(B41,AWPU!C:D,2,FALSE))","v":0},0,0,0,0]
["Lawn Primary School",2522,8312522,{"$f":"IF(F42=0,0,VLOOKUP(B42,AWPU!C:D,2,FALSE))","v":0},0,0,0,0]
["Markeaton Primary School",2436,8312436,{"$f":"IF(F43=0,0,VLOOKUP(B43,AWPU!C:D,2,FALSE))","v":417},0,-28938.966000000004,28938.97,0]
["Meadow Farm Community Primary School",2452,8312452,{"$f":"IF(F44=0,0,VLOOKUP(B44,AWPU!C:D,2,FALSE))","v":132},0,-9160.5360000000019,9160.5400000000009,0]
["Mickleover Primary School",2627,8312627,{"$f":"IF(F45=0,0,VLOOKUP(B45,AWPU!C:D,2,FALSE))","v":420},0,-29147.160000000003,29147.16,0]
["Landau Forte Academy Moorhead",2009,8312009,{"$f":"IF(F46=0,0,VLOOKUP(B46,AWPU!C:D,2,FALSE))","v":0},0,0,0,0]
["Oakwood Infant and Nursery School",2473,8312473,{"$f":"IF(F47=0,0,VLOOKUP(B47,AWPU!C:D,2,FALSE))","v":268},0,-18598.664000000004,18598.66,0]
["Oakwood Junior School",2471,8312471,{"$f":"IF(F48=0,0,VLOOKUP(B48,AWPU!C:D,2,FALSE))","v":352},0,-24428.096000000005,24428.1,0]
["Ashwood Spencer Academy (formerly Osmaston)",2021,8312021,{"$f":"IF(F49=0,0,VLOOKUP(B49,AWPU!C:D,2,FALSE))","v":0},0,0,0,0]
["Parkview Primary School",2003,8312003,{"$f":"IF(F50=0,0,VLOOKUP(B50,AWPU!C:D,2,FALSE))","v":212},0,-14712.376000000002,14712.38,0]
["Pear Tree Community Junior School",2017,8312017,{"$f":"IF(F51=0,0,VLOOKUP(B51,AWPU!C:D,2,FALSE))","v":0},0,0,0,0]
["Pear Tree Infant School",2424,8312424,{"$f":"IF(F52=0,0,VLOOKUP(B52,AWPU!C:D,2,FALSE))","v":261},0,-18112.878000000004,18112.88,0]
["Portway Infant School",2439,8312439,{"$f":"IF(F53=0,0,VLOOKUP(B53,AWPU!C:D,2,FALSE))","v":222},0,-15406.356000000002,15406.36,0]
["Portway Junior School",2440,8312440,{"$f":"IF(F54=0,0,VLOOKUP(B54,AWPU!C:D,2,FALSE))","v":0},0,0,0,0]
["Ravensdale Infant and Nursery School",2462,8312462,{"$f":"IF(F55=0,0,VLOOKUP(B55,AWPU!C:D,2,FALSE))","v":245},0,-17002.510000000002,17002.509999999998,0]
["Ravensdale Junior School",2463,8312463,{"$f":"IF(F56=0,0,VLOOKUP(B56,AWPU!C:D,2,FALSE))","v":0},0,0,0,0]
["Redwood Primary School",2505,8312505,{"$f":"IF(F57=0,0,VLOOKUP(B57,AWPU!C:D,2,FALSE))","v":603},0,-41846.994000000006,41846.99,0]
["Reigate Park Primary School",2020,8312020,{"$f":"IF(F58=0,0,VLOOKUP(B58,AWPU!C:D,2,FALSE))","v":0},0,0,0,0]
["Ridgeway Infant School",2458,8312458,{"$f":"IF(F59=0,0,VLOOKUP(B59,AWPU!C:D,2,FALSE))","v":264},0,-18321.072000000004,18321.07,0]
["Roe Farm Primary School",2001,8312001,{"$f":"IF(F60=0,0,VLOOKUP(B60,AWPU!C:D,2,FALSE))","v":388},0,-26926.424000000003,26926.42,0]
["Rosehill Infant and Nursery School",2429,8312429,{"$f":"IF(F61=0,0,VLOOKUP(B61,AWPU!C:D,2,FALSE))","v":144},0,-9993.3120000000017,9993.31,0]
["Shelton Infant School",2444,8312444,{"$f":"IF(F62=0,0,VLOOKUP(B62,AWPU!C:D,2,FALSE))","v":201},0,-13948.998000000001,13949,0]
["Shelton Junior School",5209,8315209,{"$f":"IF(F63=0,0,VLOOKUP(B63,AWPU!C:D,2,FALSE))","v":280},0,-19431.440000000002,19431.439999999999,0]
["Silverhill Primary School",2469,8312469,{"$f":"IF(F64=0,0,VLOOKUP(B64,AWPU!C:D,2,FALSE))","v":418},0,-29008.364000000005,29008.36,0]
["Cotton's Farm Primary School",2023,8312023,{"$f":"IF(F65=0,0,VLOOKUP(B65,AWPU!C:D,2,FALSE))","v":0},0,0,0,0]
["Springfield Primary School",2466,8312466,{"$f":"IF(F66=0,0,VLOOKUP(B66,AWPU!C:D,2,FALSE))","v":0},0,0,0,0]
["St Alban's Catholic Primary School",3543,8313543,{"$f":"IF(F67=0,0,VLOOKUP(B67,AWPU!C:D,2,FALSE))","v":0},0,0,0,0]
["St George's Catholic Voluntary Academy",3531,8313531,{"$f":"IF(F68=0,0,VLOOKUP(B68,AWPU!C:D,2,FALSE))","v":0},0,0,0,0]
["St James' Church of England Aided Infant School",3526,8313526,{"$f":"IF(F69=0,0,VLOOKUP(B69,AWPU!C:D,2,FALSE))","v":72},0,-4996.6560000000009,4996.66,0]
["St James' Church of England Aided Junior School",3535,8313535,{"$f":"IF(F70=0,0,VLOOKUP(B70,AWPU!C:D,2,FALSE))","v":287},0,-19917.226000000002,19917.23,0]
["St John Fisher Catholic Voluntary Academy",2008,8312008,{"$f":"IF(F71=0,0,VLOOKUP(B71,AWPU!C:D,2,FALSE))","v":0},0,0,0,0]
["St Joseph's Catholic Primary School, Derby",3542,8313542,{"$f":"IF(F72=0,0,VLOOKUP(B72,AWPU!C:D,2,FALSE))","v":0},0,0,{"$f":"ROUND(D72*$K$9,2)","v":0},{"$f":"ROUND(E72*$L$9,2)","v":0}]
["St Mary's Catholic Primary School and Nursery",3528,8313528,{"$f":"IF(F73=0,0,VLOOKUP(B73,AWPU!C:D,2,FALSE))","v":0},0,0,0,0]
["St Peter's Church of England Aided Junior School",2025,8312025,{"$f":"IF(F74=0,0,VLOOKUP(B74,AWPU!C:D,2,FALSE))","v":0},0,0,0,0]
["St Werburgh's Church of England VA Primary School",3532,8313532,{"$f":"IF(F75=0,0,VLOOKUP(B75,AWPU!C:D,2,FALSE))","v":0},0,0,0,0]
["Village Primary School",3546,8313546,{"$f":"IF(F76=0,0,VLOOKUP(B76,AWPU!C:D,2,FALSE))","v":0},0,0,0,0]
["Walter Evans Church of England Aided Primary School",3530,8313530,{"$f":"IF(F77=0,0,VLOOKUP(B77,AWPU!C:D,2,FALSE))","v":0},0,0,0,0]
["Wren Park Primary School",2459,8312459,{"$f":"IF(F78=0,0,VLOOKUP(B78,AWPU!C:D,2,FALSE))","v":385},0,-26718.230000000003,26718.23,0]
["Al-Madinah",4000,8314000,{"$f":"IF(F79=0,0,VLOOKUP(B79,AWPU!C:D,2,FALSE))","v":0},0,0,0,0]
[]
["Total Primary",null,null,{"$f":"SUM(D7:D79)","v":7889.8333299999995},0,-547538.65366666683,{"$f":"SUM(G7:G79)","v":547538.65999999992},{"$f":"SUM(H7:H79)","v":0}]
[]
["Chellaston Academy",5402,8315402,0,0,0,{"$f":"ROUND(D83*$K$9,2)","v":0},{"$f":"ROUND(E83*$L$9,2)","v":0}]
["Da Vinci Academy",4007,8314007,0,0,0,0,0]
["Derby Cathedral School",4004,8314004,0,0,0,0,0]
["Derby Moor Community Sports College",4178,8314178,0,0,0,0,0]
["Lees Brook Community School",4006,8314006,0,0,0,0,0]
["Littleover Community School",4182,8314182,0,{"$f":"AWPU!E88+AWPU!F88","v":1467},-85405.805999999997,0,85405.81]
["Merrill College",4001,8314001,0,0,0,0,0]
["Murray Park School",5406,8315406,0,{"$f":"AWPU!E90+AWPU!F90-0.0374","v":1041.5834},-60638.898500000003,0,60638.9]
["Noel-Baker Academy",4005,8314005,0,0,0,0,0]
["Saint Benedict Catholic Voluntary Academy",4607,8314607,0,0,0,0,0]
["City of Derby Academy",4008,8314008,0,0,0,0,0]
["West Park School",5412,8315412,0,0,0,0,0]
["Allestree Woodlands School",5414,8315414,0,0,0,0,0]
["UTC Derby Pride Park",4010,8314010,0,0,0,0,0]
["Landau Forte College (Fox Street)",6905,8316905,0,0,0,0,0]
[]
["Total Secondary",null,null,{"$f":"SUM(D83:D97)","v":0},2508.5834,-146044.70449999999,{"$f":"SUM(G83:G97)","v":0},{"$f":"SUM(H83:H97)","v":146044.71}]
[]
["The Bemrose School",4177,8314177,{"$f":"AWPU!D101","v":323},{"$f":"AWPU!E101+AWPU!F101","v":866},-72832.342000000004,{"$f":"ROUND(D101*$K$9,2)","v":22415.55},{"$f":"ROUND(E101*$L$9,2)","v":50416.79}]
[]
["Total All Through School",null,null,{"$f":"D101","v":323},866,-72832.342000000004,{"$f":"G101","v":22415.55},{"$f":"H101","v":50416.79}]
[]
["All Schools","ALL",null,{"$f":"D81+D99+D103","v":8212.8333299999995},{"$f":"E81+E99+E103","v":3374.5834},-766415.70016666688,{"$f":"G81+G99+G103","v":569954.21},{"$f":"H81+H99+H103","v":196461.5},null,{"$f":"SUM(G105:H105)","v":766415.71}]
[]
[null,null,"APT",null,null,-766415.70016666665]
[]
[null,null,"Variance",null,null,0]

{"sheet":"DEP","index":13,"n_rows":193,"n_cols":33,"rows_kept":193,"cut":false,"hidden":true,"merged":[[5,27,5,28],[5,29,5,30],[5,31,5,32],[5,17,5,18],[5,19,5,20],[5,21,5,22],[5,23,5,24],[5,25,5,26]]}
["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 £",1,460,575,215,260,410,445,475,620,"NFF Rates"]
["Amount per secondary pupil £",null,460,840,310,415,580,630,680,865,"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",2014,20.486842105263158,14.999999999999995,4.9999999999999929,16.999999999999996,36.999999999999964,16.999999999999996,24.999999999999964,0,136.48684210526307,18679.934210526313,null,40104.999999999964,null,58784.934210526277,58784.934210526277,{"$f":"C8","v":20.486842105263158},null,{"$f":"D8","v":14.999999999999995},null,{"$f":"E8","v":4.9999999999999929},null,{"$f":"F8","v":16.999999999999996},null,{"$f":"G8","v":36.999999999999964},null,{"$f":"H8","v":16.999999999999996},null,{"$f":"I8","v":24.999999999999964},null,{"$f":"J8","v":0}]
["Allenton Community Primary School",2012,191.59287531806615,190.99999999999994,11.999999999999989,3.0000000000000004,5.9999999999999947,53.999999999999986,221.00000000000009,59.000000000000128,737.59287531806626,198025.90330788802,null,171405.00000000012,null,369430.90330788813,369430.90330788813,191.59287531806615,null,{"$f":"D9","v":190.99999999999994},null,{"$f":"E9","v":11.999999999999989},null,{"$f":"F9","v":3.0000000000000004},null,{"$f":"G9","v":5.9999999999999947},null,{"$f":"H9","v":53.999999999999986},null,{"$f":"I9","v":221.00000000000009},null,{"$f":"J9","v":59.000000000000128}]
["Alvaston Infant and Nursery School",2443,70.188679245283012,70,36.000000000000085,52.000000000000071,2.0000000000000004,28.000000000000096,17.999999999999993,21,297.18867924528331,72558.490566037741,null,56110.000000000073,null,128668.49056603781,128668.49056603781,70.188679245283012,null,70,null,36.000000000000085,null,52.000000000000071,null,2.0000000000000004,null,28.000000000000096,null,17.999999999999993,null,21]
["Alvaston Junior School",2442,121.82890855457228,92.000000000000057,57.6589595375724,62.71676300578045,1.0115606936416168,46.531791907514553,26.300578034682069,32.369942196531802,440.41850393029517,112371.62241887909,null,82386.560693641732,null,194758.18311252084,194758.18311252084,121.82890855457228,null,92.000000000000057,null,57.6589595375724,null,62.71676300578045,null,1.0115606936416168,null,46.531791907514553,null,26.300578034682069,null,32.369942196531802]
["Arboretum Primary School",2629,168.0000000000002,168.0000000000002,59.112380952380754,23.043809523809518,240.4571428571428,171.32571428571444,9.0171428571428347,5.0095238095238068,843.96571428571451,173880.0000000002,null,200916.97142857141,null,374796.97142857162,374796.97142857162,168.0000000000002,null,168.0000000000002,null,59.112380952380754,null,23.043809523809518,null,240.4571428571428,null,171.32571428571444,null,9.0171428571428347,null,5.0095238095238068]
["Ash Croft Primary School",2509,71.999999999999943,71.999999999999943,0,26.000000000000071,3.0000000000000027,26.000000000000071,26.000000000000071,0,225.00000000000006,74519.999999999942,null,31910.000000000087,null,106430.00000000003,106430.00000000003,71.999999999999943,null,71.999999999999943,null,0,null,26.000000000000071,null,3.0000000000000027,null,26.000000000000071,null,26.000000000000071,null,0]
["Ashgate Primary School",2005,125.00000000000003,125.00000000000003,66,93.000000000000142,5.0000000000000071,22.999999999999989,43.999999999999908,43.000000000000071,524.00000000000023,129375.00000000003,null,98215.000000000029,null,227590.00000000006,227590.00000000006,125.00000000000003,null,125.00000000000003,null,66,null,93.000000000000142,null,5.0000000000000071,null,22.999999999999989,null,43.999999999999908,null,43.000000000000071]
["Asterdale Primary School",2464,66.32673267326733,54.00000000000005,51.507462686567145,62.616915422885555,1.0099502487562184,43.427860696517314,0,1.0099502487562184,279.89887197674989,62977.871287128735,null,47720.149253731288,null,110698.02054086002,110698.02054086002,66.32673267326733,null,54.00000000000005,null,51.507462686567145,null,62.616915422885555,null,1.0099502487562184,null,43.427860696517314,null,0,null,1.0099502487562184]
["Beaufort Community Primary School",2004,156.20338983050848,138.00000000000011,49.000000000000036,12.000000000000009,30.000000000000096,0.99999999999999933,14.999999999999991,151.00000000000014,552.20338983050897,153296.94915254242,null,127145.00000000013,null,280441.94915254257,280441.94915254257,156.20338983050848,null,138.00000000000011,null,49.000000000000036,null,12.000000000000009,null,30.000000000000096,null,0.99999999999999933,null,14.999999999999991,null,151.00000000000014]
["Becket Primary School",2405,101.48514851485149,89.999999999999915,3.9999999999999956,84.000000000000071,14.000000000000007,41,57.000000000000028,2,393.48514851485152,99753.960396039562,null,75000.000000000029,null,174753.96039603959,174753.96039603959,101.48514851485149,null,89.999999999999915,null,3.9999999999999956,null,84.000000000000071,null,14.000000000000007,null,41,null,57.000000000000028,null,2]
["Bishop Lonsdale Church of England Aided Primary School",2011,63.198113207547166,59.000000000000007,3.9999999999999907,93,36.000000000000099,13.000000000000007,19.999999999999996,1.9999999999999993,290.19811320754729,63478.915094339623,null,56325.000000000036,null,119803.91509433967,119803.91509433967,63.198113207547166,null,59.000000000000007,null,3.9999999999999907,null,93,null,36.000000000000099,null,13.000000000000007,null,19.999999999999996,null,1.9999999999999993]
["Borrow Wood Primary School",5201,43.407079646017706,42.999999999999929,30.000000000000021,26.999999999999989,2.0000000000000013,46.000000000000092,0,2.0000000000000013,193.40707964601773,44739.070796460146,null,36000.000000000044,null,80739.07079646019,80739.07079646019,43.407079646017706,null,42.999999999999929,null,30.000000000000021,null,26.999999999999989,null,2.0000000000000013,null,46.000000000000092,null,0,null,2.0000000000000013]
["Wyndham Primary Academy",2007,153.00000000000014,153.00000000000014,27.999999999999993,45.000000000000149,4.0000000000000009,88.000000000000128,190.00000000000009,22.999999999999982,684.00000000000068,158355.00000000015,null,163030.00000000015,null,321385.00000000029,321385.00000000029,153.00000000000014,null,153.00000000000014,null,27.999999999999993,null,45.000000000000149,null,4.0000000000000009,null,88.000000000000128,null,190.00000000000009,null,22.999999999999982]
["Brackensdale ER (Enhanced Resource) Primary School",2432,168.85714285714286,153.09224069675372,247.38083927157584,21.290973871733968,1.0138558986539967,59.81749802058598,3.0415676959619944,56.775930324623999,711.27004863703246,167515.28786336386,null,122402.82264449736,null,289918.11050786125,289918.11050786125,168.85714285714286,null,153.09224069675372,null,247.38083927157584,null,21.290973871733968,null,1.0138558986539967,null,59.81749802058598,null,3.0415676959619944,null,56.775930324623999]
["Breadsall Hill Top Primary School",2018,153.99999999999986,153.99999999999986,127.00000000000011,57.000000000000071,34.999999999999986,8.9999999999999893,17.000000000000004,40.999999999999901,593.99999999999977,159389.99999999985,null,93974.999999999971,null,253364.99999999983,253364.99999999983,153.99999999999986,null,153.99999999999986,null,127.00000000000011,null,57.000000000000071,null,34.999999999999986,null,8.9999999999999893,null,17.000000000000004,null,40.999999999999901]
["Brookfield Primary School",2512,25.11737089201878,22,57.537735849056624,2.0188679245283012,0,0,0,0,106.67397466560371,24562.488262910796,null,12895.518867924533,null,37458.007130835329,37458.007130835329,25.11737089201878,null,22,null,57.537735849056624,null,2.0188679245283012,null,0,null,0,null,0,null,0]
["Carlyle Infant School",2456,37,32.999999999999986,3.9999999999999933,10.000000000000002,10.000000000000002,1.0000000000000002,1.0000000000000002,1.9999999999999967,97.999999999999986,36454.999999999993,null,9719.9999999999982,null,46174.999999999993,46174.999999999993,37,null,32.999999999999986,null,3.9999999999999933,null,10.000000000000002,null,10.000000000000002,null,1.0000000000000002,null,1.0000000000000002,null,1.9999999999999967]
["Castleward Primary School","0122",5.201836666204831,4.765160523186684,1.9463831549062522,3.1647763259108652,4.9517472633484561,2.8645126271211545,1.0917467989574463,1.4855752855494819,25.47173864518517,5183.029923733653,null,5985.8751266289146,null,11168.905050362568,11168.905050362568,5.201836666204831,null,4.765160523186684,null,1.9463831549062522,null,3.1647763259108652,null,4.9517472633484561,null,2.8645126271211545,null,1.0917467989574463,null,1.4855752855494819]
["Cavendish Close Infant School",2449,74.000000000000071,74.000000000000071,56.000000000000057,31.000000000000032,3.0000000000000031,4.0000000000000044,10.000000000000009,3.0000000000000031,255.00000000000023,76590.000000000073,null,29720.000000000029,null,106310.0000000001,106310.0000000001,74.000000000000071,null,74.000000000000071,null,56.000000000000057,null,31.000000000000032,null,3.0000000000000031,null,4.0000000000000044,null,10.000000000000009,null,3.0000000000000031]
["Cavendish Close Junior Academy",2019,106.8080808080808,101.00000000000003,60.999999999999858,41.000000000000085,6.9999999999999991,3.9999999999999858,10.999999999999986,5.9999999999999947,337.80808080808083,107874.64646464647,null,37369.999999999978,null,145244.64646464644,145244.64646464644,106.8080808080808,null,101.00000000000003,null,60.999999999999858,null,41.000000000000085,null,6.9999999999999991,null,3.9999999999999858,null,10.999999999999986,null,5.9999999999999947]
["Chaddesden Park Primary",2467,101.94561933534743,98.999999999999957,30.999999999999901,51.999999999999893,85.999999999999915,8.9999999999999893,7.0000000000000053,7.0000000000000053,392.94561933534703,104158.73111782475,null,67114.999999999913,null,171273.73111782467,171273.73111782467,101.94561933534743,null,98.999999999999957,null,30.999999999999901,null,51.999999999999893,null,85.999999999999915,null,8.9999999999999893,null,7.0000000000000053,null,7.0000000000000053]
["Chellaston Infant School",2455,79.999999999999901,79.999999999999901,56.000000000000064,0,0.99999999999999867,2.0000000000000004,8.9999999999999876,4.9999999999999938,232.99999999999986,82799.999999999898,null,20715.000000000004,null,103514.9999999999,103514.9999999999,79.999999999999901,null,79.999999999999901,null,56.000000000000064,null,0,null,0.99999999999999867,null,2.0000000000000004,null,8.9999999999999876,null,4.9999999999999938]
["Chellaston Junior School",5203,118.93836978131213,98.000000000000057,102.00000000000014,2.0000000000000018,0,3.9999999999999982,8.9999999999999858,8.9999999999999858,342.9383697813123,113469.56262425451,null,34085.000000000015,null,147554.56262425453,147554.56262425453,118.93836978131213,null,98.000000000000057,null,102.00000000000014,null,2.0000000000000018,null,0,null,3.9999999999999982,null,8.9999999999999858,null,8.9999999999999858]
["Cherry Tree Hill Primary School",2451,164.0000000000002,164.0000000000002,34.057627118644071,147.24915254237268,53.089830508474591,49.083050847457613,8.0135593220338954,20.033898305084765,639.52711864406797,169740.0000000002,null,105443.41525423723,null,275183.41525423742,275183.41525423742,164.0000000000002,null,164.0000000000002,null,34.057627118644071,null,147.24915254237268,null,53.089830508474591,null,49.083050847457613,null,8.0135593220338954,null,20.033898305084765]
["Dale Community Primary School",2409,210.53676470588238,192.0000000000002,3.0000000000000027,193.00000000000011,125.00000000000006,67.000000000000142,7.9999999999999991,0,798.53676470588277,209378.63970588247,null,135690.00000000012,null,345068.63970588258,345068.63970588258,210.53676470588238,null,192.0000000000002,null,3.0000000000000027,null,193.00000000000011,null,125.00000000000006,null,67.000000000000142,null,7.9999999999999991,null,0]
["Derby St Chad's CE (VC) Nursery and Infant School",3158,47.119266055045877,38.999999999999972,0,19.000000000000007,57.000000000000021,27.000000000000014,0.99999999999999956,0,190.1192660550459,45033.577981651368,null,40800.000000000015,null,85833.577981651382,85833.577981651382,47.119266055045877,null,38.999999999999972,null,0,null,19.000000000000007,null,57.000000000000021,null,27.000000000000014,null,0.99999999999999956,null,0]
["Derwent Primary School",2016,114.5377358490566,110.99999999999994,10.094786729857809,52.492890995260716,5.0473933649289151,1.009478672985783,3.0284360189573492,130.2227488151658,427.43347044621288,116919.19811320752,null,100513.79146919429,null,217432.98958240182,217432.98958240182,114.5377358490566,null,110.99999999999994,null,10.094786729857809,null,52.492890995260716,null,5.0473933649289151,null,1.009478672985783,null,3.0284360189573492,null,130.2227488151658]
["Firs Estate Primary School",2013,204.00000000000009,204.00000000000009,9,118.00000000000016,88.000000000000156,72.999999999999972,35.000000000000007,14.000000000000002,745.00000000000045,211140.00000000009,null,126485.00000000009,null,337625.00000000017,337625.00000000017,204.00000000000009,null,204.00000000000009,null,9,null,118.00000000000016,null,88.000000000000156,null,72.999999999999972,null,35.000000000000007,null,14.000000000000002]
["Gayton Community Junior School",2457,69.829670329670336,63.999999999999865,1.000000000000002,69.000000000000085,6.9999999999999911,1.000000000000002,18.999999999999993,0,230.82967032967028,69592.060439560388,null,30495.000000000015,null,100087.0604395604,100087.0604395604,69.829670329670336,null,63.999999999999865,null,1.000000000000002,null,69.000000000000085,null,6.9999999999999911,null,1.000000000000002,null,18.999999999999993,null,0]
["Grampian Primary Academy",2010,100.49261083743842,100.00000000000009,0,16.999999999999993,8,88.000000000000028,57.999999999999986,0,371.49261083743852,103783.25123152713,null,74410,null,178193.25123152713,178193.25123152713,100.49261083743842,null,100.00000000000009,null,0,null,16.999999999999993,null,8,null,88.000000000000028,null,57.999999999999986,null,0]
["Griffe Field Primary School",2002,25.056947608200456,16.000000000000014,79.360730593607329,3.0136986301369859,6.0273972602739718,1.004566210045662,3.0136986301369859,0,133.4770389324014,21767.74487471527,null,22195.890410958909,null,43963.63528567418,43963.63528567418,25.056947608200456,null,16.000000000000014,null,79.360730593607329,null,3.0136986301369859,null,6.0273972602739718,null,1.004566210045662,null,3.0136986301369859,null,0]
["Hackwood Primary School",2024,35.542071197410941,35.542071197410941,26.270226537216772,6.1812297734627863,0,1.5453074433656961,1.5453074433656961,0,106.62621359223284,36786.043689320322,null,8676.9012944983697,null,45462.944983818692,45462.944983818692,35.542071197410941,null,35.542071197410941,null,26.270226537216772,null,6.1812297734627863,null,0,null,1.5453074433656961,null,1.5453074433656961,null,0]
["Hardwick Primary School",3544,242.10166358595194,225.99999999999994,13.000000000000005,46.000000000000021,245.00000000000023,211.99999999999989,0.99999999999999789,0,985.101663585952,243168.45656192233,null,210020.00000000006,null,453188.45656192239,453188.45656192239,242.10166358595194,null,225.99999999999994,null,13.000000000000005,null,46.000000000000021,null,245.00000000000023,null,211.99999999999989,null,0.99999999999999789,null,0]
["Homefields Primary School",2006,8,7.0000000000000009,4.9999999999999964,2.0000000000000018,0,0,0.99999999999999922,0,23,7820,null,2069.9999999999995,null,9890,9890,8,null,7.0000000000000009,null,4.9999999999999964,null,2.0000000000000018,null,0,null,0,null,0.99999999999999922,null,0]
["Lakeside Community Primary School",2022,216.99999999999974,216.99999999999974,140.24137931034508,116.2,2.0034482758620715,88.151724137930756,86.148275862069255,34.058620689655164,900.8034482758618,224594.99999999974,null,162449.60344827594,null,387044.60344827571,387044.60344827571,216.99999999999974,null,216.99999999999974,null,140.24137931034508,null,116.2,null,2.0034482758620715,null,88.151724137930756,null,86.148275862069255,null,34.058620689655164]
["Lawn Primary School",2522,35.42068965517241,22,38.000000000000014,14.999999999999993,2.9999999999999987,12.999999999999986,1.9999999999999991,4.9999999999999973,133.4206896551724,30486.896551724134,null,23134.999999999993,null,53621.89655172413,53621.89655172413,35.42068965517241,null,22,null,38.000000000000014,null,14.999999999999993,null,2.9999999999999987,null,12.999999999999986,null,1.9999999999999991,null,4.9999999999999973]
["Markeaton Primary School",2436,92,76.999999999999986,59.000000000000107,58.000000000000185,0.999999999999999,6.0000000000000027,1.999999999999998,21.999999999999996,317.00000000000028,88320,null,45435.000000000073,null,133755.00000000006,133755.00000000006,92,null,76.999999999999986,null,59.000000000000107,null,58.000000000000185,null,0.999999999999999,null,6.0000000000000027,null,1.999999999999998,null,21.999999999999996]
["Meadow Farm Community Primary School",2452,48.999999999999972,48.999999999999972,6.9999999999999956,5.0000000000000027,5.0000000000000027,43.99999999999995,1.0000000000000007,6.0000000000000053,165.99999999999989,50714.999999999971,null,28629.999999999982,null,79344.999999999956,79344.999999999956,48.999999999999972,null,48.999999999999972,null,6.9999999999999956,null,5.0000000000000027,null,5.0000000000000027,null,43.99999999999995,null,1.0000000000000007,null,6.0000000000000053]
["Mickleover Primary School",2627,44.31654676258993,42,13.999999999999986,8.9999999999999876,0,1.9999999999999991,0,0,111.31654676258989,44802.01438848921,null,6239.9999999999936,null,51042.014388489202,51042.014388489202,44.31654676258993,null,42,null,13.999999999999986,null,8.9999999999999876,null,0,null,1.9999999999999991,null,0,null,0]
["Landau Forte Academy Moorhead",2009,109.32098765432099,93.000000000000099,2.0174672489082965,12.104803493449774,0,65.56768558951957,76.663755458515297,33.288209606986953,391.96290905170099,105639.56790123461,null,89812.598253275122,null,195452.16615450973,195452.16615450973,109.32098765432099,null,93.000000000000099,null,2.0174672489082965,null,12.104803493449774,null,0,null,65.56768558951957,null,76.663755458515297,null,33.288209606986953]
["Oakwood Infant and Nursery School",2473,98.000000000000057,98.000000000000057,5.9999999999999902,49.999999999999872,0,16.999999999999993,23.000000000000011,46.999999999999943,338.99999999999994,101430.00000000006,null,61919.999999999935,null,163350,163350,98.000000000000057,null,98.000000000000057,null,5.9999999999999902,null,49.999999999999872,null,0,null,16.999999999999993,null,23.000000000000011,null,46.999999999999943]
["Oakwood Junior School",2471,148.10374639769452,134.99999999999991,17.999999999999986,75.000000000000057,0,18.999999999999989,29.999999999999989,64.000000000000057,489.10374639769452,147259.6541786743,null,85755.000000000029,null,233014.65417867433,233014.65417867433,148.10374639769452,null,134.99999999999991,null,17.999999999999986,null,75.000000000000057,null,0,null,18.999999999999989,null,29.999999999999989,null,64.000000000000057]
["Ashwood Spencer Academy (formerly Osmaston)",2021,308,308,9.0162454873645981,19.034296028880853,12.021660649819504,27.048736462093853,157.28339350180497,316.57039711191311,1156.974729241877,318780,null,294836.23646209366,null,613616.23646209366,613616.23646209366,308,null,308,null,9.0162454873645981,null,19.034296028880853,null,12.021660649819504,null,27.048736462093853,null,157.28339350180497,null,316.57039711191311]
["Parkview Primary School",2003,13,11.000000000000002,9.9999999999999964,0.99999999999999956,0.99999999999999956,1.9999999999999991,0.99999999999999956,0.99999999999999956,40,12535,null,4804.9999999999982,null,17340,17340,13,null,11.000000000000002,null,9.9999999999999964,null,0.99999999999999956,null,0.99999999999999956,null,1.9999999999999991,null,0.99999999999999956,null,0.99999999999999956]
["Pear Tree Community Junior School",2017,186.00000000000009,186.00000000000009,45.000000000000142,13.000000000000016,124.99999999999986,139.00000000000009,3.0000000000000013,10.000000000000016,707.00000000000034,192510.00000000009,null,133785.00000000003,null,326295.00000000012,326295.00000000012,186.00000000000009,null,186.00000000000009,null,45.000000000000142,null,13.000000000000016,null,124.99999999999986,null,139.00000000000009,null,3.0000000000000013,null,10.000000000000016]
["Pear Tree Infant School",2424,139.99999999999997,139.99999999999997,24.999999999999993,20.999999999999993,96,110,0,6.9999999999999973,539,144899.99999999997,null,103485,null,248384.99999999997,248384.99999999997,139.99999999999997,null,139.99999999999997,null,24.999999999999993,null,20.999999999999993,null,96,null,110,null,0,null,6.9999999999999973]
["Portway Infant School",2439,29.000000000000078,29.000000000000078,25.999999999999975,6.9999999999999929,2.9999999999999969,8.9999999999999911,2.0000000000000004,2.0000000000000004,107.0000000000001,30015.00000000008,null,14834.999999999987,null,44850.000000000065,44850.000000000065,29.000000000000078,null,29.000000000000078,null,25.999999999999975,null,6.9999999999999929,null,2.9999999999999969,null,8.9999999999999911,null,2.0000000000000004,null,2.0000000000000004]
["Portway Junior School",2440,41.768595041322314,39.000000000000028,21.000000000000011,6.999999999999992,5.0000000000000089,9.0000000000000089,2,0.99999999999999833,125.76859504132237,41956.942148760347,null,13960.000000000005,null,55916.942148760354,55916.942148760354,41.768595041322314,null,39.000000000000028,null,21.000000000000011,null,6.999999999999992,null,5.0000000000000089,null,9.0000000000000089,null,2,null,0.99999999999999833]
["Ravensdale Infant and Nursery School",2462,57.999999999999993,57.999999999999993,41.999999999999901,13.999999999999989,13.999999999999989,4,0,3.0000000000000067,192.99999999999989,60029.999999999985,null,22049.999999999975,null,82079.999999999956,82079.999999999956,57.999999999999993,null,57.999999999999993,null,41.999999999999901,null,13.999999999999989,null,13.999999999999989,null,4,null,0,null,3.0000000000000067]
["Ravensdale Junior School",2463,91.000000000000043,91.000000000000043,36.305949008498516,30.254957507082157,15.127478753541078,10.084985835694052,0,6.0509915014164308,279.82436260623234,94185.000000000044,null,30113.767705382423,null,124298.76770538246,124298.76770538246,91.000000000000043,null,91.000000000000043,null,36.305949008498516,null,30.254957507082157,null,15.127478753541078,null,10.084985835694052,null,0,null,6.0509915014164308]
["Redwood Primary School",2505,192.00000000000003,192.00000000000003,2.9999999999999982,80.999999999999872,17.999999999999989,86.000000000000014,199.99999999999989,7.9999999999999964,779.99999999999989,198720.00000000003,null,167314.99999999991,null,366034.99999999994,366034.99999999994,192.00000000000003,null,192.00000000000003,null,2.9999999999999982,null,80.999999999999872,null,17.999999999999989,null,86.000000000000014,null,199.99999999999989,null,7.9999999999999964]
["Reigate Park Primary School",2020,154.85082872928177,141.99999999999997,235.00000000000014,1.9999999999999982,4.0000000000000044,54.999999999999964,10.000000000000011,17.999999999999982,620.85082872928183,154359.22651933701,null,93070,null,247429.22651933701,247429.22651933701,154.85082872928177,null,141.99999999999997,null,235.00000000000014,null,1.9999999999999982,null,4.0000000000000044,null,54.999999999999964,null,10.000000000000011,null,17.999999999999982]
["Ridgeway Infant School",2458,59.773584905660378,49.000000000000099,2.0000000000000013,40.000000000000128,7.9999999999999991,4.9999999999999893,17.000000000000004,1.0000000000000007,181.77358490566058,56909.811320754758,null,25030.000000000029,null,81939.811320754787,81939.811320754787,59.773584905660378,null,49.000000000000099,null,2.0000000000000013,null,40.000000000000128,null,7.9999999999999991,null,4.9999999999999893,null,17.000000000000004,null,1.0000000000000007]
["Roe Farm Primary School",2001,141.90281329923275,127,70.999999999999815,38,30.000000000000007,4.9999999999999885,100.00000000000016,95.999999999999943,608.90281329923278,140014.11764705883,null,146690,null,286704.1176470588,286704.1176470588,141.90281329923275,null,127,null,70.999999999999815,null,38,null,30.000000000000007,null,4.9999999999999885,null,100.00000000000016,null,95.999999999999943]
["Rosehill Infant and Nursery School",2429,45.999999999999929,45.999999999999929,36,15.999999999999982,53.000000000000071,22.000000000000036,0.99999999999999933,13.999999999999996,233.99999999999991,47609.999999999927,null,52575.000000000044,null,100184.99999999997,100184.99999999997,45.999999999999929,null,45.999999999999929,null,36,null,15.999999999999982,null,53.000000000000071,null,22.000000000000036,null,0.99999999999999933,null,13.999999999999996]
["Shelton Infant School",2444,55.000000000000014,55.000000000000014,66.000000000000028,11.999999999999993,0,24.999999999999936,33.000000000000014,9.0000000000000053,255,56925.000000000015,null,49689.999999999985,null,106615,106615,55.000000000000014,null,55.000000000000014,null,66.000000000000028,null,11.999999999999993,null,0,null,24.999999999999936,null,33.000000000000014,null,9.0000000000000053]
["Shelton Junior School",5209,104.37275985663084,87.999999999999915,94.000000000000085,19.999999999999993,0,26.000000000000014,40.000000000000036,22.000000000000007,394.37275985663092,100494.3369175627,null,69620.000000000044,null,170114.33691756276,170114.33691756276,104.37275985663084,null,87.999999999999915,null,94.000000000000085,null,19.999999999999993,null,0,null,26.000000000000014,null,40.000000000000036,null,22.000000000000007]
["Silverhill Primary School",2469,22.836104513064132,14.999999999999986,14.999999999999986,7.0000000000000044,1.9999999999999996,3.9999999999999991,0,0,65.8361045130641,20030.760095011869,null,7644.9999999999982,null,27675.760095011865,27675.760095011865,22.836104513064132,null,14.999999999999986,null,14.999999999999986,null,7.0000000000000044,null,1.9999999999999996,null,3.9999999999999991,null,0,null,0]
["Cotton's Farm Primary School",2023,62.000000000000007,62.000000000000007,2,2,1,2,80.999999999999943,4,215.99999999999994,64170.000000000015,null,43204.999999999971,null,107374.99999999999,107374.99999999999,62.000000000000007,null,62.000000000000007,null,2,null,2,null,1,null,2,null,80.999999999999943,null,4]
["Springfield Primary School",2466,74.000000000000057,74.000000000000057,81.000000000000114,39.999999999999844,5.9999999999999929,34.999999999999986,4.9999999999999885,11.000000000000014,326.00000000000006,76590.000000000058,null,55044.999999999978,null,131635.00000000003,131635.00000000003,74.000000000000057,null,74.000000000000057,null,81.000000000000114,null,39.999999999999844,null,5.9999999999999929,null,34.999999999999986,null,4.9999999999999885,null,11.000000000000014]
["St Alban's Catholic Primary School",3543,41.060702875399357,32.000000000000057,65.000000000000071,27.999999999999996,12,9.9999999999999982,27.999999999999996,27.999999999999996,244.0607028753995,38329.904153354655,null,61285.000000000015,null,99614.90415335467,99614.90415335467,41.060702875399357,null,32.000000000000057,null,65.000000000000071,null,27.999999999999996,null,12,null,9.9999999999999982,null,27.999999999999996,null,27.999999999999996]
["St George's Catholic Voluntary Academy",3531,67.000000000000099,67.000000000000099,2.00578034682081,60.173410404624121,14.04046242774565,23.06647398843932,52.150289017340882,8.0231213872832399,293.45953757225425,69345.000000000102,null,61843.222543352487,null,131188.22254335257,131188.22254335257,67.000000000000099,null,67.000000000000099,null,2.00578034682081,null,60.173410404624121,null,14.04046242774565,null,23.06647398843932,null,52.150289017340882,null,8.0231213872832399]
["St James' Church of England Aided Infant School",3526,24.999999999999982,24.999999999999982,7.9999999999999911,13.999999999999968,15.999999999999982,16.999999999999993,1.0000000000000009,14.999999999999977,120.99999999999989,25874.999999999982,null,29259.999999999964,null,55134.999999999942,55134.999999999942,24.999999999999982,null,24.999999999999982,null,7.9999999999999911,null,13.999999999999968,null,15.999999999999982,null,16.999999999999993,null,1.0000000000000009,null,14.999999999999977]
["St James' Church of England Aided Junior School",3535,107.00000000000001,107.00000000000001,52.18181818181823,25.087412587412583,110.3846153846155,47.164335664335567,10.034965034965046,29.10139860139849,487.95454545454544,110745.00000000001,null,106797.11538461533,null,217542.11538461535,217542.11538461535,107.00000000000001,null,107.00000000000001,null,52.18181818181823,null,25.087412587412583,null,110.3846153846155,null,47.164335664335567,null,10.034965034965046,null,29.10139860139849]
["St John Fisher Catholic Voluntary Academy",2008,56.486956521739131,43.000000000000064,42,36.000000000000064,0,47.000000000000092,30.999999999999972,11.000000000000009,266.48695652173933,52260.000000000029,null,60850.000000000051,null,113110.00000000009,113110.00000000009,{"$f":"C72","v":56.486956521739131},null,43.000000000000064,null,42,null,36.000000000000064,null,0,null,47.000000000000092,null,30.999999999999972,null,11.000000000000009]
["St Joseph's Catholic Primary School, Derby",3542,70.866141732283467,58.000000000000128,33.355795148247978,94.002695417789624,54.5822102425875,46.495956873315372,40.431266846361375,27.291105121293786,425.02517138187932,67428.031496063049,null,110806.94070080863,null,178234.97219687168,178234.97219687168,70.866141732283467,null,{"$f":"D73","v":58.000000000000128},null,{"$f":"E73","v":33.355795148247978},null,{"$f":"F73","v":94.002695417789624},null,{"$f":"G73","v":54.5822102425875},null,{"$f":"H73","v":46.495956873315372},null,{"$f":"I73","v":40.431266846361375},null,{"$f":"J73","v":27.291105121293786}]
["St Mary's Catholic Primary School and Nursery",3528,74.627388535031855,73.000000000000156,69.999999999999943,43.000000000000028,18.000000000000004,20.000000000000011,12.000000000000012,29.999999999999986,340.62738853503197,76490.74840764339,null,66810,null,143300.7484076434,143300.7484076434,74.627388535031855,null,73.000000000000156,null,69.999999999999943,null,43.000000000000028,null,18.000000000000004,null,20.000000000000011,null,12.000000000000012,null,29.999999999999986]
["St Peter's Church of England Aided Junior School",2025,40.975609756097562,39.000000000000028,6.0000000000000036,20.000000000000004,9.9999999999999911,5.0000000000000062,2.9999999999999907,0.999999999999999,124.97560975609755,41500.975609756111,null,14859.999999999996,null,56360.975609756104,56360.975609756104,40.975609756097562,null,39.000000000000028,null,6.0000000000000036,null,20.000000000000004,null,9.9999999999999911,null,5.0000000000000062,null,2.9999999999999907,null,0.999999999999999]
["St Werburgh's Church of England VA Primary School",3532,35.541401273885349,30,42.000000000000021,18.000000000000014,4.9999999999999947,18.000000000000014,3.9999999999999964,3.9999999999999964,156.54140127388541,34236.305732484077,null,28150.000000000011,null,62386.305732484092,62386.305732484092,35.541401273885349,null,30,null,42.000000000000021,null,18.000000000000014,null,4.9999999999999947,null,18.000000000000014,null,3.9999999999999964,null,3.9999999999999964]
["Village Primary School",3546,266,252.00000000000006,5.9999999999999973,145.99999999999989,153.00000000000003,16.000000000000018,170.00000000000011,11.999999999999982,1021,268870,null,197290.00000000006,null,466160.00000000006,466160.00000000006,266,null,252.00000000000006,null,5.9999999999999973,null,145.99999999999989,null,153.00000000000003,null,16.000000000000018,null,170.00000000000011,null,11.999999999999982]
["Walter Evans Church of England Aided Primary School",3530,10.376884422110553,10.000000000000005,13.063260340632603,11.053527980535279,2.0097323600973231,2.0097323600973231,1.0048661800486616,3.0145985401459852,52.532602183667727,10566.708542713572,null,9747.2019464720179,null,20313.91048918559,20313.91048918559,10.376884422110553,null,10.000000000000005,null,13.063260340632603,null,11.053527980535279,null,2.0097323600973231,null,2.0097323600973231,null,1.0048661800486616,null,3.0145985401459852]
["Wren Park Primary School",2459,29.768041237113405,27.999999999999989,2.0263157894736836,8.1052631578947487,3.0394736842105252,0,0,0,70.939093868692353,29996.623711340202,null,3789.2105263157923,null,33785.834237655996,33785.834237655996,29.768041237113405,null,27.999999999999989,null,2.0263157894736836,null,8.1052631578947487,null,3.0394736842105252,null,0,null,0,null,0]
["Al-Madinah",4000,91.999999999999886,91.999999999999886,29.084795321637426,62.181286549707487,70.204678362572949,63.184210526315624,31.090643274853814,16.046783625730978,455.79239766081804,95219.999999999884,null,104038.31871345012,null,199258.31871344999,199258.31871344999,91.999999999999886,null,91.999999999999886,null,29.084795321637426,null,62.181286549707487,null,70.204678362572949,null,63.184210526315624,null,31.090643274853814,null,16.046783625730978]
[]
["Total Primary","Total Primary",6935.1727027727729,6548.3994724173517,2801.2259386151331,2768.986731143259,1996.0226382362732,2359.3836221490492,2114.8594919771981,1562.3527951710601,27086.40339248208,6999988.0614063237,0,5163712.1121279253,0,12163700.173534255,12163700.173534255,{"$f":"SUM(R8:R81)","v":6935.1727027727729},null,{"$f":"SUM(T8:T81)","v":6548.3994724173517},null,{"$f":"SUM(V8:V81)","v":2801.2259386151331},null,{"$f":"SUM(X8:X81)","v":2768.986731143259},null,{"$f":"SUM(Z8:Z81)","v":1996.0226382362732},null,{"$f":"SUM(AB8:AB81)","v":2359.3836221490492},null,{"$f":"SUM(AD8:AD81)","v":2114.8594919771981},null,{"$f":"SUM(AF8:AF81)","v":1562.3527951710601}]
[]
["Chellaston Academy",5402,196.23893183415316,135.90783356578331,126.86816701558496,7.104617352872765,2.0298906722493553,8.1195626889974353,9.1345080251221216,1.0149453361246805,486.41845649088782,null,227358.30618094897,null,55659.602233077443,283017.90841402643,283017.90841402643,null,{"$f":"C84","v":196.23893183415316},null,{"$f":"D84","v":135.90783356578331},null,{"$f":"E84","v":126.86816701558496},null,{"$f":"F84","v":7.104617352872765},null,{"$f":"G84","v":2.0298906722493553},null,{"$f":"H84","v":8.1195626889974353},null,{"$f":"I84","v":9.1345080251221216},null,{"$f":"J84","v":1.0149453361246805}]
["Da Vinci Academy",4007,365.97183098591546,277.99999999999989,171.25484351713851,79.117734724291864,51.076005961251873,9.0134128166914937,103.15350223546973,191.28464977645297,1248.8719800172116,null,435296.33802816895,null,356830.99850968702,792127.33653785591,792127.33653785591,null,{"$f":"C85","v":365.97183098591546},null,{"$f":"D85","v":277.99999999999989},null,{"$f":"E85","v":171.25484351713851},null,{"$f":"F85","v":79.117734724291864},null,{"$f":"G85","v":51.076005961251873},null,{"$f":"H85","v":9.0134128166914937},null,{"$f":"I85","v":103.15350223546973},null,{"$f":"J85","v":191.28464977645297}]
["Derby Cathedral School",4004,251.11111111111109,186.21325828642878,52.959899749373406,138.417919799499,57.774436090225535,68.607142857142762,84.254385964912231,69.810776942355588,909.14893080104832,null,296591.43214509054,null,268271.98308270646,564863.415227797,564863.415227797,null,251.11111111111109,null,186.21325828642878,null,52.959899749373406,null,138.417919799499,null,57.774436090225535,null,68.607142857142762,null,84.254385964912231,null,69.810776942355588]
["Derby Moor Community Sports College",4178,444.61149975454089,276.04172731683644,9.1670927684441121,250.56720233747293,235.28871439006571,228.15875334794188,130.37643048453853,7.1299610421232105,1581.3413814419639,null,500452.85435955913,null,481858.04571463319,982310.90007419232,982310.90007419232,null,444.61149975454089,null,276.04172731683644,null,9.1670927684441121,null,250.56720233747293,null,235.28871439006571,null,228.15875334794188,null,130.37643048453853,null,7.1299610421232105]
["Lees Brook Community School",4006,294.84160305343511,198.99999999999952,153.00000000000054,105.99999999999962,76.000000000000043,12.000000000000023,50.999999999999964,65.999999999999957,957.84160305343482,null,339206.94656488526,null,234830,574036.94656488532,574036.94656488532,null,294.84160305343511,null,198.99999999999952,null,153.00000000000054,null,105.99999999999962,null,76.000000000000043,null,12.000000000000023,null,50.999999999999964,null,65.999999999999957]
["Littleover Community School",4182,210.99999999999997,137.00000000000006,148.10095497953645,54.036834924965909,26.017735334242907,6.0040927694406507,3.0020463847203254,3.0020463847203254,588.16371077762653,null,240260,null,91847.609140518543,332107.60914051853,332107.60914051853,null,210.99999999999997,null,137.00000000000006,null,148.10095497953645,null,54.036834924965909,null,26.017735334242907,null,6.0040927694406507,null,3.0020463847203254,null,3.0020463847203254]
["Merrill College",4001,518.37318840579712,352.00000000000017,60.291616038882111,58.281895504252759,26.126366950182252,153.74362089914919,280.35601458080191,177.86026731470218,1627.0329696937677,null,597353.47826086963,null,499380.38274605072,1096733.8610069202,1096733.8610069202,null,518.37318840579712,null,352.00000000000017,null,60.291616038882111,null,58.281895504252759,null,26.126366950182252,null,153.74362089914919,null,280.35601458080191,null,177.86026731470218]
["Murray Park School",5406,362.92833165491783,248.48906560636198,271.807602921647,109.96796148738393,73.657785524568425,97.518758300132788,37.347609561753011,40.459910358565722,1242.1770254153307,null,419164.76876905747,null,294449.59121845965,713614.35998751712,713614.35998751712,null,362.92833165491783,null,248.48906560636198,null,271.807602921647,null,109.96796148738393,null,73.657785524568425,null,97.518758300132788,null,37.347609561753011,null,40.459910358565722]
["Noel-Baker Academy",4005,400.68479355488421,304.0000000000004,131.12919132149921,151.14891518737687,0,117.11538461538423,176.17357001972397,147.14497041420074,1427.3968251130698,null,476415.22658610292,null,424237.96844181418,900653.19502791716,900653.19502791716,null,400.68479355488421,null,304.0000000000004,null,131.12919132149921,null,151.14891518737687,null,0,null,117.11538461538423,null,176.17357001972397,null,147.14497041420074]
["Saint Benedict Catholic Voluntary Academy",4607,375.36837678721611,241,123.99999999999953,207.00000000000003,89,119.99999999999999,199.99999999999977,98.000000000000071,1454.3683767872155,null,426169.43650126155,null,472334.99999999983,898504.43650126131,898504.43650126131,null,375.36837678721611,null,241,null,123.99999999999953,null,207.00000000000003,null,89,null,119.99999999999999,null,199.99999999999977,null,98.000000000000071]
["City of Derby Academy",4008,427.45042194092827,333.99999999999989,45.190476190476176,135.5714285714287,149.63068783068815,193.81693121693098,165.69841269841308,25.105820105820147,1476.4641785546853,null,512698.3544303797,null,413553.11111111147,926251.46554149117,926251.46554149117,null,427.45042194092827,null,333.99999999999989,null,45.190476190476176,null,135.5714285714287,null,149.63068783068815,null,193.81693121693098,null,165.69841269841308,null,25.105820105820147]
["West Park School",5412,279.0037934410181,185.8072139303477,161.43905472636797,235.55887230514159,42.644278606965152,152.30099502487502,8.1227197346600359,14.214759535655066,1079.0916873050305,null,319834.50489841518,null,286305.56384742935,606140.06874584453,606140.06874584453,null,279.0037934410181,null,185.8072139303477,null,161.43905472636797,null,235.55887230514159,null,42.644278606965152,null,152.30099502487502,null,8.1227197346600359,null,14.214759535655066]
["Allestree Woodlands School",5414,240.38571428571427,160.99999999999994,155,70.000000000000043,15.000000000000027,57.000000000000036,24.000000000000018,39.999999999999993,762.38571428571424,null,275984,null,172630.00000000006,448614.00000000006,448614.00000000006,null,240.38571428571427,null,160.99999999999994,null,155,null,70.000000000000043,null,15.000000000000027,null,57.000000000000036,null,24.000000000000018,null,39.999999999999993]
["UTC Derby Pride Park",4010,12.315789473684211,9.999999999999984,0.99999999999999833,7.9999999999999956,0.99999999999999833,4.999999999999992,6.9999999999999805,2.9999999999999991,47.315789473684163,null,14945.263157894729,null,14714.999999999978,29660.263157894708,29660.263157894708,null,12.315789473684211,null,9.999999999999984,null,0.99999999999999833,null,7.9999999999999956,null,0.99999999999999833,null,4.999999999999992,null,6.9999999999999805,null,2.9999999999999991]
["Landau Forte College (Fox Street)",6905,270.90804597701151,158.00000000000034,101.99999999999991,114.99999999999967,129.00000000000023,133.99999999999977,71.999999999999986,50.999999999999957,1031.9080459770114,null,300242.75862068986,null,331659.99999999977,631902.75862068962,631902.75862068962,null,270.90804597701151,null,158.00000000000034,null,101.99999999999991,null,114.99999999999967,null,129.00000000000023,null,133.99999999999977,null,71.999999999999986,null,50.999999999999957]
[]
["Total Secondary","Total Secondary",4651.1934322603274,3206.4590987057586,1713.20889922895,1725.7733821946858,974.24590136043958,1362.3986545366861,1351.6191996901143,935.02810721072069,15919.926675187682,0,5381973.6685033236,0,4398564.8560454883,9780538.52454881,9780538.52454881,null,{"$f":"SUM(S84:S99)","v":4651.1934322603274},null,{"$f":"SUM(U84:U99)","v":3206.4590987057586},null,{"$f":"SUM(W84:W99)","v":1713.20889922895},null,{"$f":"SUM(Y84:Y99)","v":1725.7733821946858},null,{"$f":"SUM(AA84:AA99)","v":974.24590136043958},null,{"$f":"SUM(AC84:AC99)","v":1362.3986545366861},null,{"$f":"SUM(AE84:AE99)","v":1351.6191996901143},null,{"$f":"SUM(AG84:AG99)","v":935.02810721072069}]
[]
["The Bemrose School Primary",4177,102.33663366336634,83.000000000000057,14.000000000000002,113.99999999999991,48.00000000000005,43.999999999999915,34.00000000000005,11.999999999999998,451.3366336633664,97023.564356435672,null,95500,null,192523.56435643567,1189896.4112120664,{"$f":"C102","v":102.33663366336634},null,{"$f":"D102","v":83.000000000000057},null,{"$f":"E102","v":14.000000000000002},null,{"$f":"F102","v":113.99999999999991},null,{"$f":"G102","v":48.00000000000005},null,{"$f":"H102","v":43.999999999999915},null,{"$f":"I102","v":34.00000000000005},null,{"$f":"J102","v":11.999999999999998}]
["The Bemrose School Secondary",4177,476.47389558232931,328.99999999999989,99.114450867051914,141.16300578034699,268.30982658959562,188.21734104046266,56.06473988439307,51.058959537572221,1609.4022192817515,null,551578.07228915649,null,445794.77456647425,997372.84685563075,null,null,{"$f":"C103","v":476.47389558232931},null,{"$f":"D103","v":328.99999999999989},null,{"$f":"E103","v":99.114450867051914},null,{"$f":"F103","v":141.16300578034699},null,{"$f":"G103","v":268.30982658959562},null,{"$f":"H103","v":188.21734104046266},null,{"$f":"I103","v":56.06473988439307},null,{"$f":"J103","v":51.058959537572221}]
["Total All Through School","Total All Through",578.81052924569565,411.99999999999994,113.11445086705191,255.16300578034691,316.30982658959567,232.21734104046257,90.06473988439312,63.058959537572221,2060.7388529451177,97023.564356435672,551578.07228915649,95500,445794.77456647425,1189896.4112120664,1189896.4112120664]
[]
["All Schools","All",12165.176664278795,10166.85857112311,4627.549288711135,4749.9231191182917,3286.5783661863084,3953.9996177261978,3556.5434315517055,2560.439861919353,45067.068920614882,7097011.6257627597,5933551.7407924803,5259212.1121279253,4844359.6306119626,23134135.109295134,23134135.109295134,{"$f":"R82+R102","v":7037.5093364361392},{"$f":"S100+S103","v":5127.667327842657},{"$f":"T82+T102","v":6631.3994724173517},{"$f":"U100+U103","v":3535.4590987057586},{"$f":"V82+V102","v":2815.2259386151331},{"$f":"W100+W103","v":1812.3233500960018},{"$f":"X82+X102","v":2882.986731143259},{"$f":"Y100+Y103","v":1866.9363879750329},{"$f":"Z82+Z102","v":2044.0226382362732},{"$f":"AA100+AA103","v":1242.5557279500351},{"$f":"AB82+AB102","v":2403.3836221490492},{"$f":"AC100+AC103","v":1550.6159955771486},{"$f":"AD82+AD102","v":2148.8594919771981},{"$f":"AE100+AE103","v":1407.6839395745073},{"$f":"AF82+AF102","v":1574.3527951710601},{"$f":"AG100+AG103","v":986.08706674829295}]
[]
[null,"Unts",12165.176664278793,10166.85857112311,4627.549288711135,4749.9231191182926,3286.5783661863088,3953.9996177261992,3556.5434315517055,2560.439861919353,null,null,null,null,null,23134135.109295134,null,null,{"$f":"R106+S106","v":12165.176664278795},null,{"$f":"T106+U106","v":10166.85857112311},null,{"$f":"V106+W106","v":4627.549288711135},null,{"$f":"X106+Y106","v":4749.9231191182917},null,{"$f":"Z106+AA106","v":3286.5783661863084},null,{"$f":"AB106+AC106","v":3953.9996177261978},null,{"$f":"AD106+AE106","v":3556.5434315517055},null,{"$f":"AF106+AG106","v":2560.439861919353}]
[null,"Variance",0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,null,{"$f":"C108","v":12165.176664278793},null,{"$f":"D108","v":10166.85857112311},null,{"$f":"E108","v":4627.549288711135},null,{"$f":"F108","v":4749.9231191182926},null,{"$f":"G108","v":3286.5783661863088},null,{"$f":"H108","v":3953.9996177261992},null,{"$f":"I108","v":3556.5434315517055},null,{"$f":"J108","v":2560.439861919353}]
[null,null,null,null,null,null,null,null,null,null,"APT",7097011.6257627606,5933551.7407924812,5259212.1121279271,4844359.6306119626,0,null,null,{"$f":"S108-S109","v":0},null,{"$f":"U108-U109","v":0},null,{"$f":"W108-W109","v":0},null,{"$f":"Y108-Y109","v":0},null,{"$f":"AA108-AA109","v":0},null,{"$f":"AC108-AC109","v":0},null,{"$f":"AE108-AE109","v":0},null,{"$f":"AG108-AG109","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RIGHT(B110,4)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"RIGHT(B137,4)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]

{"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",1095]
["Amount per secondary pupil £",1,null,1660]
["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",2014,49928.604651162801,0,49928.604651162801,null,45.596899224806208,0,null,{"$f":"RIGHT(B7,4)","v":"2014"}]
["Allenton Community Primary School",2012,148961.84713375798,0,148961.84713375798,null,136.03821656050957,0,null,{"$f":"RIGHT(B8,4)","v":"2012"}]
["Alvaston Infant and Nursery School",2443,61024.719101123599,0,61024.719101123599,null,55.730337078651687,0,null,"2443"]
["Alvaston Junior School",2442,105724.13793103448,0,105724.13793103448,null,96.551724137931032,0,null,"2442"]
["Arboretum Primary School",2629,255674.48780487807,0,255674.48780487807,null,233.49268292682927,0,null,"2629"]
["Ash Croft Primary School",2509,59782.169117647056,0,59782.169117647056,null,54.595588235294116,0,null,"2509"]
["Ashgate Primary School",2005,89634.225941422599,0,89634.225941422599,null,81.857740585774067,0,null,"2005"]
["Asterdale Primary School",2464,61674.450867052023,0,61674.450867052023,null,56.323699421965316,0,null,"2464"]
["Beaufort Community Primary School",2004,103259.46902654867,0,103259.46902654867,null,94.30088495575221,0,null,"2004"]
["Becket Primary School",2405,73895.496894409938,0,73895.496894409938,null,67.484472049689444,0,null,"2405"]
["Bishop Lonsdale Church of England Aided Primary School",2011,58349.8125,0,58349.8125,null,53.287500000000001,0,null,"2011"]
["Borrow Wood Primary School",5201,78774.3,0,78774.3,null,71.94,0,null,"5201"]
["Wyndham Primary Academy",2007,113736.39344262295,0,113736.39344262295,null,103.8688524590164,0,null,"2007"]
["Brackensdale ER (Enhanced Resource) Primary School",2432,210756.03448275864,0,210756.03448275864,null,192.4712643678161,0,null,"2432"]
["Breadsall Hill Top Primary School",2018,141605.4,0,141605.4,null,129.32,0,null,"2018"]
["Brookfield Primary School",2512,62934.342857142859,0,62934.342857142859,null,57.474285714285713,0,null,"2512"]
["Carlyle Infant School",2456,78253.392857142855,0,78253.392857142855,null,71.464285714285708,0,null,"2456"]
["Castleward Primary School","0122",null,null,null,null,0,0,null,"0122"]
["Cavendish Close Infant School",2449,82665.903614457828,0,82665.903614457828,null,75.493975903614455,0,null,"2449"]
["Cavendish Close Junior Academy",2019,119469.88524590165,0,119469.88524590165,null,109.1049180327869,0,null,"2019"]
["Chaddesden Park Primary",2467,93857.14285714287,0,93857.14285714287,null,85.714285714285722,0,null,"2467"]
["Chellaston Infant School",2455,87562.881355932201,0,87562.881355932201,null,79.966101694915253,0,null,"2455"]
["Chellaston Junior School",5203,143636.11909650927,0,143636.11909650927,null,131.17453798767968,0,null,"5203"]
["Cherry Tree Hill Primary School",2451,156296.497005988,0,156296.497005988,null,142.73652694610777,0,null,"2451"]
["Dale Community Primary School",2409,255988.89908256879,0,255988.89908256879,null,233.77981651376146,0,null,"2409"]
["Derby St Chad's CE (VC) Nursery and Infant School",3158,46866.000000000007,0,46866.000000000007,null,42.800000000000004,0,null,"3158"]
["Derwent Primary School",2016,70925.263157894733,0,70925.263157894733,null,64.771929824561397,0,null,"2016"]
["Firs Estate Primary School",2013,219536.86893203884,0,219536.86893203884,null,200.49029126213591,0,null,"2013"]
["Gayton Community Junior School",2457,126957.78409090909,0,126957.78409090909,null,115.94318181818181,0,null,"2457"]
["Grampian Primary Academy",2010,53826.506024096387,0,53826.506024096387,null,49.156626506024097,0,null,"2010"]
["Griffe Field Primary School",2002,101151.38121546961,0,101151.38121546961,null,92.375690607734796,0,null,"2002"]
["Hackwood Primary School",2024,32011.989795918373,0,32011.989795918373,null,29.234693877551024,0,null,"2024",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check to ERS Sheet"]
["Hardwick Primary School",3544,277484.44029850746,0,277484.44029850746,null,253.41044776119404,0,null,"3544"]
["Homefields Primary School",2006,69199.239130434784,0,69199.239130434784,null,63.195652173913047,0,null,"2006"]
["Lakeside Community Primary School",2022,262362.46794871794,0,262362.46794871794,null,239.60042735042734,0,null,"2022"]
["Lawn Primary School",2522,88839.395604395599,0,88839.395604395599,null,81.131868131868131,0,null,"2522"]
["Markeaton Primary School",2436,110217.41379310348,0,110217.41379310348,null,100.65517241379312,0,null,"2436"]
["Meadow Farm Community Primary School",2452,45392.727272727272,0,45392.727272727272,null,41.454545454545453,0,null,"2452"]
["Mickleover Primary School",2627,108515.73033707865,0,108515.73033707865,null,99.101123595505626,0,null,"2627"]
["Landau Forte Academy Moorhead",2009,94506.923076923078,0,94506.923076923078,null,86.307692307692307,0,null,"2009"]
["Oakwood Infant and Nursery School",2473,92324.494382022473,0,92324.494382022473,null,84.31460674157303,0,null,"2473"]
["Oakwood Junior School",2471,140572.23529411765,0,140572.23529411765,null,128.37647058823529,0,null,"2471"]
["Ashwood Spencer Academy (formerly Osmaston)",2021,234169.26605504588,0,234169.26605504588,null,213.85321100917432,0,null,"2021"]
["Parkview Primary School",2003,41499.888268156421,0,41499.888268156421,null,37.899441340782118,0,null,"2003"]
["Pear Tree Community Junior School",2017,217035.87443946188,0,217035.87443946188,null,198.20627802690584,0,null,"2017"]
["Pear Tree Infant School",2424,86490.592105263146,0,86490.592105263146,null,78.98684210526315,0,null,"2424"]
["Portway Infant School",2439,54423.134328358203,0,54423.134328358203,null,49.701492537313428,0,null,"2439"]
["Portway Junior School",2440,70748.821022727265,0,70748.821022727265,null,64.610795454545453,0,null,"2440"]
["Ravensdale Infant and Nursery School",2462,67839.655172413797,0,67839.655172413797,null,61.954022988505756,0,null,"2462"]
["Ravensdale Junior School",2463,120036.03658536586,0,120036.03658536586,null,109.6219512195122,0,null,"2463"]
["Redwood Primary School",2505,278787,0,278787,null,254.6,0,null,"2505"]
["Reigate Park Primary School",2020,163555.24137931035,0,163555.24137931035,null,149.36551724137931,0,null,"2020"]
["Ridgeway Infant School",2458,79152.857142857145,0,79152.857142857145,null,72.285714285714292,0,null,"2458"]
["Roe Farm Primary School",2001,148057.27272727274,0,148057.27272727274,null,135.21212121212122,0,null,"2001"]
["Rosehill Infant and Nursery School",2429,50323.404255319147,0,50323.404255319147,null,45.957446808510639,0,null,"2429"]
["Shelton Infant School",2444,64733.823529411762,0,64733.823529411762,null,59.117647058823529,0,null,"2444"]
["Shelton Junior School",5209,94872.452830188675,0,94872.452830188675,null,86.641509433962256,0,null,"5209"]
["Silverhill Primary School",2469,84280.878186968839,0,84280.878186968839,null,76.96883852691218,0,null,"2469"]
["Cotton's Farm Primary School",2023,49932,0,49932,null,45.6,0,null,"2023"]
["Springfield Primary School",2466,123766.97080291972,0,123766.97080291972,null,113.02919708029198,0,null,"2466"]
["St Alban's Catholic Primary School",3543,77831.220472440938,0,77831.220472440938,null,71.078740157480311,0,null,"3543"]
["St George's Catholic Voluntary Academy",3531,96329.15492957746,0,96329.15492957746,null,87.971830985915489,0,null,"3531"]
["St James' Church of England Aided Infant School",3526,23360,0,23360,null,21.333333333333332,0,null,"3526"]
["St James' Church of England Aided Junior School",3535,150117.65625,0,150117.65625,null,137.09375,0,null,"3535"]
["St John Fisher Catholic Voluntary Academy",2008,74764.491978609629,0,74764.491978609629,null,68.278074866310163,0,null,"2008"]
["St Joseph's Catholic Primary School, Derby",3542,98227.941176470587,0,98227.941176470587,null,89.705882352941174,0,null,{"$f":"RIGHT(B72,4)","v":"3542"}]
["St Mary's Catholic Primary School and Nursery",3528,134974.07999999999,0,134974.07999999999,null,123.264,0,null,"3528"]
["St Peter's Church of England Aided Junior School",2025,87184.834123222754,0,87184.834123222754,null,79.620853080568722,0,null,"2025"]
["St Werburgh's Church of England VA Primary School",3532,80094.943820224711,0,80094.943820224711,null,73.146067415730329,0,null,"3532"]
["Village Primary School",3546,251841.11561866125,0,251841.11561866125,null,229.99188640973631,0,null,"3546"]
["Walter Evans Church of England Aided Primary School",3530,65923.469387755104,0,65923.469387755104,null,60.204081632653065,0,null,"3530"]
["Wren Park Primary School",2459,84575.231481481474,0,84575.231481481474,null,77.237654320987644,0,null,"2459"]
["Al-Madinah",4000,130770.48582995952,0,130770.48582995952,null,119.42510121457491,0,null,"4000"]
[]
["Total Primary","Total Primary",8019837.2671210058,0,8019837.2671210058,null,7324.0522987406448]
[]
["Chellaston Academy",5402,0,391050.41099297634,391050.41099297634,null,0,235.57253674275682,null,{"$f":"RIGHT(B83,4)","v":"5402"}]
["Da Vinci Academy",4007,0,358230.00066870428,358230.00066870428,null,0,215.80120522211101,null,"4007"]
["Derby Cathedral School",4004,0,201137.30726825341,201137.30726825341,null,0,121.16705257123699,null,"4004"]
["Derby Moor Community Sports College",4178,0,583953.83038118109,583953.83038118109,null,0,351.77941589227777,null,"4178"]
["Lees Brook Community School",4006,0,434869.68029820459,434869.68029820459,null,0,261.96968692662927,null,"4006"]
["Littleover Community School",4182,0,453464.49590273725,453464.49590273725,null,0,273.1713830739381,null,"4182"]
["Merrill College",4001,0,500986.32643102756,500986.32643102756,null,0,301.79899182592021,null,"4001"]
["Murray Park School",5406,0,522431.30909189442,522431.30909189442,null,0,314.71765607945446,null,"5406"]
["Noel-Baker Academy",4005,0,445101.46702058503,445101.46702058503,null,0,268.1334138678223,null,"4005"]
["Saint Benedict Catholic Voluntary Academy",4607,0,475008.27771087742,475008.27771087742,null,0,286.14956488607072,null,"4607"]
["City of Derby Academy",4008,0,544532.6015590895,544532.6015590895,null,0,328.0316876861985,null,"4008"]
["West Park School",5412,0,482710.19825486984,482710.19825486984,null,0,290.78927605715052,null,"5412"]
["Allestree Woodlands School",5414,0,307375.80213960767,307375.80213960767,null,0,185.16614586723352,null,"5414"]
["UTC Derby Pride Park",4010,0,19633.149433384624,19633.149433384624,null,0,11.82719845384616,null,"4010"]
["Landau Forte College (Fox Street)",6905,0,258429.98489322432,258429.98489322432,null,0,155.68071379109898,null,"6905"]
[]
["Total Secondary","Total Secondary",0,5978914.8420466175,5978914.8420466175,null,0,3601.7559289437445]
[]
["The Bemrose School",4177,125887.8813559322,611412.44212356955,737300.32347950176,null,114.96610169491525,368.32074826721055,null,{"$f":"RIGHT(B101,4)","v":"4177"}]
[]
["Total All Through School","Total All Through",125887.8813559322,611412.44212356955,737300.32347950176,null,114.96610169491525,368.32074826721055]
[]
["All Schools","ALL",8145725.1484769378,6590327.2841701871,14736052.432647126,null,7439.0184004355597,3970.076677210955]
[]
[]
[null,"APT",8145725.1484769369,6590327.2841701861,14736052.432647124,null,7439.0184004355588,3970.0766772109555]
[]
[null,"Variance",0,0,0,null,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Alvaston Infant and Nursery School",2443]
["Arboretum Primary School",2629]
["Ashgate Nursery",1014]
["Asterdale Primary School",2464]
["Beaufort Community Primary School",2004]
["Becket Primary School",2405]
["Bemrose",4177]
["Bishop Lonsdale Church of England (Aided) Primary School",2011]
["Borrow Wood Primary School",5201]
["Wyndham Primary Academy",2007]
["Brackensdale Infant School",2433]
["Breadsall Hill Top Primary School",2447]
["Brookfield Primary School",2512]
["Carlyle Infant School",2456]
["Cavendish Close Infant School",2449]
["Central Nursery",1006]
["Chaddesden Park Primary School",2467]
["Cherry Tree Hill Primary School",2451]
["Derwent Community School",2619]
["Firs Estate Primary School - converts to an Academy Jan 2018",2518]
["Grampian Primary School /Academy",2010]
["Griffe Field Primary School",2002]
["Hardwick Primary School",3544]
["Harrington Nursery",1008]
["Homefields Primary",2006]
["Lakeside Community Primary School",2434]
["Lord St Nursery",1005]
["Meadow Farm Community Primary School",2452]
["Osmaston Primary School",2420]
["Oakwood Infant School",2473]
["Parkview Primary School",2003]
["Ravensdale Infant and Nursery School",2462]
["Redwood Primary School",2505]
["Reigate Primary School",2000]
["Roe Farm Primary School",2001]
["Rosehill Infant and Nursery School",2429]
["Shelton Infant School",2444]
["Cotton's Farm Primary School",2430]
["St Alban's Catholic Primary School",3543]
["St Chad's Church of England (Controlled) Nursery and Infant School",3158]
["St James' Church of England (Aided) Infant School and Nursery",3526]
["St Mary's Catholic Primary School",3528]
["Stonehill Nursery",1010]
["Village Primary School",3546]
["Walbrook Nursery",1009]
["Walter Evans Church of England (Aided) Primary School",3530]
["Whitecross Nursery",1015]
[]
["Ace Nursery",206189]
["Alvaston Achievers","EY545705"]
["An-Noor Nursery","EY362920"]
["Becket Sure Start Children's Centre","EY380753"]
["Best Start Sinfin","EY467568"]
["Bizzy Kidz","EY450983"]
["Boulton Lane Park Pre-School Playgroup",206124]
["Bramble Brook Pre-School  Playgroup","EY282068"]
["Busy Bees Pre-School",206126]
["Busy Bees-Derby, Heatherton",206111]
["Carlton Private Day Nursery",206091]
["Childcare @ St James Centre","EY396374"]
["Chuckles Pre-School Playgroup",206128]
["Derby City Childminding Network - AR",205999]
["Derby City Childminding Network - ALB","EY398922"]
["Derby City Childminding Network - AJH",205921]
["Derby City Childminding Network - AMD","EY491735"]
["Derby City Childminding Network - AM","EY000013"]
["Derby City Childminding Network - AN","EY543687"]
["Derby City Childminding Network - AP","EY536395"]
["Derby City Childminding Network - CR","EY542496"]
["Derby City Childminding Network - CM","EY421552"]
["Derby City Childminding Network - CLHP","EY251518"]
["Derby City Childminding Network - CAB",205852]
["Derby City Childminding Network - CEO","EY412756"]
["Derby City Childminding Network - CM","EY438525"]
["Derby City Childminding Network - DS","EY294474"]
["Derby City Childminding Network - DG",205919]
["Derby City Childminding Network - ER","EY475575"]
["Derby City Childminding Network - ELS","EY455065"]
["Derby City Childminding Network - FM","EY401536"]
["Derby City Childminding Network - HB","EY316120"]
["Derby City Childminding Network - HMS",205849]
["Derby City Childminding Network - HGS","EY407775"]
["Derby City Childminding Network - NJ",205980]
["Derby City Childminding Network - JLK","EY477127"]
["Derby City Childminding Network - JEA","EY240000"]
["Derby City Childminding Network - JMS","EY369088"]
["Derby City Childminding Network - JM","EY462623"]
["Derby City Childminding Network - JMC","EY264853"]
["Derby City Childminding Network - JD",205881]
["Derby City Childminding Network - JC","EY500987"]
["Derby City Childminding Network - JCH",205922]
["Derby City Childminding Network - JES","EY368441"]
["Derby City Childminding Network - KJD","EY405755"]
["Derby City Childminding Network - LB","EY448130"]
["Derby City Childminding Network - LM",306845]
["Derby City Childminding Network - LS","EY546840"]
["Derby City Childminding Network - LD",205878]
["Derby City Childminding Network - LMG",260849]
["Derby City Childminding Network - MEH","EY340934"]
["Derby City Childminding Network - MM","EY357686"]
["Derby City Childminding Network - MEK","EY460509"]
["Derby City Childminding Network - NS","EY428424"]
["Derby City Childminding Network - NJ","EY396733"]
["Derby City Childminding Network - PC","EY453657"]
["Derby City Childminding Network - REE","EY484039"]
["Derby City Childminding Network - RGB","EY487257"]
["Derby City Childminding Network - RH","EY552896"]
["Derby City Childminding Network - RLB","EY343478"]
["Derby City Childminding Network - RW","EY447118"]
["Derby City Childminding Network - RAC","EY393682"]
["Derby City Childminding Network - RJF","EY395288"]
["Derby City Childminding Network - RSW","EY278371"]
["Derby City Childminding Network - RZ","EY541336"]
["Derby City Childminding Network - RP","EY268223"]
["Derby City Childminding Network - RS",206031]
["Derby City Childminding Network - SAF","EY406938"]
["Derby City Childminding Network - SM","EY546157"]
["Derby City Childminding Network - SU","EY299821"]
["Derby City Childminding Network - SHC",260848]
["Derby City Childminding Network - SM",205978]
["Derby City Childminding Network - SJJ","EY480166"]
["Derby City Childminding Network - ST",206043]
["Derby City Childminding Network - SLB","EY505502"]
["Derby City Childminding Network - SJB","EY252328"]
["Derby City Childminding Network - STM","EY435150"]
["Derby City Childminding Network - TLA","EY299849"]
["Derby City Childminding Network - VSu","EY547709"]
["Derby City Childminding Network - VSm",206020]
["Derby City Childminding Network - VE",205892]
["Derby City Childminding Network - WJW","EY318345"]
["Derby City Childminding Network - WLAW","EY464682"]
["Derby City Childminding Network - YW","EY414019"]
["Derby City Childminding Network - ZH","EY458078"]
["Derby City Childminding Network - ZB","EY350863"]
["Derby High School","EY240925"]
["Derby Montessori","EY476012"]
["Derwent Stepping Stones At Brackensdale","EY460372"]
["Derwent Stepping Stones- St Marks Rd","EY330097"]
["Diamond Day PDN","EY421215"]
["Emmanuel School","EY345674"]
["Field Lane Playgroup Ltd","EY307423"]
["First Friends Private Day Nursery",206106]
["First Steps Early Years Centre","EY539483"]
["Fun Time Nursery Limited","EY478943"]
["Heatherton Pre-School","EY406182"]
["Homelands Early Years Centre","EY539486"]
["Incredible Kids","EY477956"]
["King George V Pre-School",206134]
["Kingfisher Day Nurser Pre-School And A","EY285337"]
["Kingfisher Day Nursery (2)","EY371448"]
["La Petite Academy",206109]
["Leapfrog Day Nursery(1)",206110]
["Leapfrogs Pre School",206135]
["Little Acorns Nursery",509195]
["Little Owls Playgroup","EY492973"]
["Little Poppies Pre-School ( Royal British","EY371611"]
["Little Scholars Private Day Nursery(1) Sunnyhill","EY550368"]
["Little Scholars Private Day Nursery(2) Littleover",509197]
["Little Angels Playschool CIC ","EY471706"]
["Marble Hall Little Angels Day Nursery","EY544417"]
["Mary Poppins Day Nursery",206117]
["Mickleover Methodist Playgroup",206141]
["Oak House Nursery","EY304261"]
["Oaktree Day Nursery",258404]
["Orchard Day Nursery And Nursery Scho",258405]
["Orchard Nursery School(1)",258406]
["Park Playgroup (the)",206160]
["Play & Learn","EY284120"]
["Playcorner Nursery","EY474393"]
["Playdays Opportunity Group",206146]
["Positive Steps Childcare","EY370198"]
["Riverside Day Nursery - Asquith Court","EY283239"]
["Rosehill Early Years Centre","EY539485"]
["Royal School For The Deaf",113044]
["Rydale Childrens Centre P D N","EY370254"]
["Scallywags Nursery","EY481412"]
["Shelton Lock Pre-School","EY541492"]
["Shining Stars Day Nursery","EY500690"]
["Silver Trees Private Day Nursery","EY282326"]
["Sinfin Community Childcare","EY279508"]
["Sinfin Community Childcare at SCILLS Community Centre","EY456892"]
["St Andrew's Pre-School Playgroup","EY541153"]
["St Edmunds Pre-School And Playgroup","EY535976"]
["St Joseph's R. C. Pre-School",206154]
["St Paul's Church Hall Pre-School","EY395637"]
["Sunny Days Nursery","EY484523"]
["The Cottage Private Day Nursery Uttoxeter Road","EY100960"]
["The Cottage Private Day Nursery(3)",206103]
["The Faraway Tree Day Nursery","EY495633"]
["The Orchard Garden Private Day Nurser","EY103452"]
["Tiny Tots Nursery","EY497405"]
["Treetops Private Day Nursery",258424]
["White House Day Nursery Alvaston","EY452684"]
["White House Kids Club","EY544723"]
["Whitehouse Day Nursery Limited","EY431769"]
["Woodlands Private Day Nursery",509204]
["Littlesteps Pre- School","EY385725"]
["Schools Out Club (Derby) Ltd - Allestree School's Out Club","EY493996"]
["Tiny Tots At Boulton Children's Centre","EY495143"]

{"sheet":"EAL","index":16,"n_rows":110,"n_cols":33,"rows_kept":110,"cut":false,"hidden":true,"merged":[]}
["Amount per primary pupil £",null,"% Change",null,550,"NFF Rates"]
["Amount per secondary pupil £",null,1,null,1485,"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",2014,94.467105263157833,0,51956.907894736811,0,51956.907894736811,null,{"$f":"RIGHT(B7,4)","v":"2014"}]
["Allenton Community Primary School",2012,65.716923076923251,0,36144.30769230779,0,36144.30769230779,null,{"$f":"RIGHT(B8,4)","v":"2012"}]
["Alvaston Infant and Nursery School",2443,32.044943820224617,0,17624.719101123541,0,17624.719101123541,null,"2443"]
["Alvaston Junior School",2442,8.9999999999999947,0,4949.9999999999973,0,4949.9999999999973,null,"2442"]
["Arboretum Primary School",2629,238.56194690265508,0,131209.07079646029,0,131209.07079646029,null,"2629"]
["Ash Croft Primary School",2509,25.71428571428574,0,14142.857142857158,0,14142.857142857158,null,"2509"]
["Ashgate Primary School",2005,30.489959839357454,0,16769.477911646598,0,16769.477911646598,null,"2005"]
["Asterdale Primary School",2464,3.5406976744186087,0,1947.3837209302349,0,1947.3837209302349,null,"2464"]
["Beaufort Community Primary School",2004,17.56097560975611,0,9658.5365853658604,0,9658.5365853658604,null,"2004"]
["Becket Primary School",2405,58.571428571428626,0,32214.285714285743,0,32214.285714285743,null,"2405"]
["Bishop Lonsdale Church of England Aided Primary School",2011,29.166666666666618,0,16041.666666666641,0,16041.666666666641,null,"2011"]
["Borrow Wood Primary School",5201,8.9896907216494828,0,4944.3298969072157,0,4944.3298969072157,null,"5201"]
["Wyndham Primary Academy",2007,68.332439678284231,0,37582.841823056326,0,37582.841823056326,null,"2007"]
["Brackensdale ER (Enhanced Resource) Primary School",2432,33.008444444444429,0,18154.644444444435,0,18154.644444444435,null,"2432"]
["Breadsall Hill Top Primary School",2018,27.067524115755635,0,14887.1382636656,0,14887.1382636656,null,"2018"]
["Brookfield Primary School",2512,35.081967213114709,0,19295.081967213089,0,19295.081967213089,null,"2512"]
["Carlyle Infant School",2456,30.796460176991175,0,16938.053097345146,0,16938.053097345146,null,"2456"]
["Castleward Primary School","0122",8.5239115065021043,0,4688.1513285761575,0,4688.1513285761575,null,"0122"]
["Cavendish Close Infant School",2449,12.684210526315784,0,6976.3157894736814,0,6976.3157894736814,null,"2449"]
["Cavendish Close Junior Academy",2019,6.9999999999999991,0,3849.9999999999995,0,3849.9999999999995,null,"2019"]
["Chaddesden Park Primary",2467,7.9402985074626793,0,4367.164179104474,0,4367.164179104474,null,"2467"]
["Chellaston Infant School",2455,23.970711297071126,0,13183.891213389119,0,13183.891213389119,null,"2455"]
["Chellaston Junior School",5203,8.9999999999999858,0,4949.9999999999918,0,4949.9999999999918,null,"5203"]
["Cherry Tree Hill Primary School",2451,21.191235059760967,0,11655.179282868532,0,11655.179282868532,null,"2451"]
["Dale Community Primary School",2409,223.13080168776389,0,122721.94092827014,0,122721.94092827014,null,"2409"]
["Derby St Chad's CE (VC) Nursery and Infant School",3158,102.6621621621621,0,56464.189189189157,0,56464.189189189157,null,"3158"]
["Derwent Primary School",2016,26.625,0,14643.75,0,14643.75,null,"2016"]
["Firs Estate Primary School",2013,162.58044164037869,0,89419.24290220828,0,89419.24290220828,null,"2013"]
["Gayton Community Junior School",2457,35.999999999999964,0,19799.999999999982,0,19799.999999999982,null,"2457"]
["Grampian Primary Academy",2010,28.30057803468209,0,15565.317919075149,0,15565.317919075149,null,"2010"]
["Griffe Field Primary School",2002,44,0,24200,0,24200,null,"2002"]
["Hackwood Primary School",2024,23.984018264840135,0,13191.210045662074,0,13191.210045662074,null,"2024"]
["Hardwick Primary School",3544,249.8079331941544,0,137394.36325678491,0,137394.36325678491,null,"3544"]
["Homefields Primary School",2006,28.500000000000014,0,15675.000000000007,0,15675.000000000007,null,"2006",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",2022,66.465483234714128,0,36556.01577909277,0,36556.01577909277,null,"2022"]
["Lawn Primary School",2522,20.934782608695667,0,11514.130434782617,0,11514.130434782617,null,"2522"]
["Markeaton Primary School",2436,26.865546218487374,0,14776.050420168056,0,14776.050420168056,null,"2436"]
["Meadow Farm Community Primary School",2452,6.6000000000000005,0,3630.0000000000005,0,3630.0000000000005,null,"2452"]
["Mickleover Primary School",2627,42,0,23100,0,23100,null,"2627"]
["Landau Forte Academy Moorhead",2009,37.145728643216188,0,20430.150753768903,0,20430.150753768903,null,"2009"]
["Oakwood Infant and Nursery School",2473,20.960893854748605,0,11528.491620111732,0,11528.491620111732,null,"2473"]
["Oakwood Junior School",2471,7.9999999999999902,0,4399.9999999999945,0,4399.9999999999945,null,"2471"]
["Ashwood Spencer Academy (formerly Osmaston)",2021,103.56997971602449,0,56963.488843813473,0,56963.488843813473,null,"2021"]
["Parkview Primary School",2003,4.6593406593406641,0,2562.6373626373652,0,2562.6373626373652,null,"2003"]
["Pear Tree Community Junior School",2017,134.00000000000017,0,73700.000000000087,0,73700.000000000087,null,"2017"]
["Pear Tree Infant School",2424,195.75,0,107662.5,0,107662.5,null,"2424"]
["Portway Infant School",2439,7.6551724137931139,0,4210.3448275862129,0,4210.3448275862129,null,"2439"]
["Portway Junior School",2440,6.016666666666679,0,3309.1666666666733,0,3309.1666666666733,null,"2440"]
["Ravensdale Infant and Nursery School",2462,32.761627906976706,0,18018.895348837188,0,18018.895348837188,null,"2462"]
["Ravensdale Junior School",2463,18.999999999999989,0,10449.999999999995,0,10449.999999999995,null,"2463"]
["Redwood Primary School",2505,141.47307692307714,0,77810.192307692429,0,77810.192307692429,null,"2505"]
["Reigate Park Primary School",2020,31.703225806451616,0,17436.77419354839,0,17436.77419354839,null,"2020"]
["Ridgeway Infant School",2458,104.68965517241378,0,57579.31034482758,0,57579.31034482758,null,"2458"]
["Roe Farm Primary School",2001,12.894259818731102,0,7091.8429003021065,0,7091.8429003021065,null,"2001"]
["Rosehill Infant and Nursery School",2429,129.15463917525767,0,71035.051546391725,0,71035.051546391725,null,"2429"]
["Shelton Infant School",2444,36.413043478260853,0,20027.173913043469,0,20027.173913043469,null,"2444"]
["Shelton Junior School",5209,18.000000000000004,0,9900.0000000000018,0,9900.0000000000018,null,"5209"]
["Silverhill Primary School",2469,18.62952646239555,0,10246.239554317552,0,10246.239554317552,null,"2469"]
["Cotton's Farm Primary School",2023,31.806451612903192,0,17493.548387096755,0,17493.548387096755,null,"2023"]
["Springfield Primary School",2466,4.6571428571428619,0,2561.4285714285738,0,2561.4285714285738,null,"2466"]
["St Alban's Catholic Primary School",3543,33.613636363636409,0,18487.500000000025,0,18487.500000000025,null,"3543"]
["St George's Catholic Voluntary Academy",3531,93.78378378378369,0,51581.081081081029,0,51581.081081081029,null,"3531"]
["St James' Church of England Aided Infant School",3526,57.6,0,31680,0,31680,null,"3526"]
["St James' Church of England Aided Junior School",3535,83.999999999999915,0,46199.999999999956,0,46199.999999999956,null,"3535"]
["St John Fisher Catholic Voluntary Academy",2008,25.271794871794913,0,13899.487179487202,0,13899.487179487202,null,"2008"]
["St Joseph's Catholic Primary School, Derby",3542,165.37267080745349,0,90954.968944099412,0,90954.968944099412,null,{"$f":"RIGHT(B72,4)","v":"3542"}]
["St Mary's Catholic Primary School and Nursery",3528,70.291970802919707,0,38660.583941605837,0,38660.583941605837,null,"3528"]
["St Peter's Church of England Aided Junior School",2025,22.999999999999904,0,12649.999999999947,0,12649.999999999947,null,"2025"]
["St Werburgh's Church of England VA Primary School",3532,3.522727272727284,0,1937.5000000000061,0,1937.5000000000061,null,"3532"]
["Village Primary School",3546,197.53658536585345,0,108645.12195121939,0,108645.12195121939,null,"3546"]
["Walter Evans Church of England Aided Primary School",3530,3.5099150141643065,0,1930.4532577903685,0,1930.4532577903685,null,"3530"]
["Wren Park Primary School",2459,61.646525679758255,0,33905.589123867037,0,33905.589123867037,null,"2459"]
["Al-Madinah",4000,103.69767441860471,0,57033.720930232586,0,57033.720930232586,null,"4000"]
[]
["Total Primary","Total Primary",4008.6662889802024,0,2204766.4589391109,0,2204766.4589391109]
[]
["Chellaston Academy",5402,0,3.0490915443745639,0,4527.9009433962274,4527.9009433962274,null,{"$f":"RIGHT(B83,4)","v":"5402"}]
["Da Vinci Academy",4007,0,21,0,31185,31185,null,"4007"]
["Derby Cathedral School",4004,0,10.873584905660378,0,16147.273584905661,16147.273584905661,null,"4004"]
["Derby Moor Community Sports College",4178,0,31.529479698516909,0,46821.277352297606,46821.277352297606,null,"4178"]
["Lees Brook Community School",4006,0,3.0085877862595436,0,4467.7528625954219,4467.7528625954219,null,"4006"]
["Littleover Community School",4182,0,27.018417462482955,0,40122.34993178719,40122.34993178719,null,"4182"]
["Merrill College",4001,0,63.152727272727297,0,93781.800000000032,93781.800000000032,null,"4001"]
["Murray Park School",5406,0,29.252089602139733,0,43439.353059177505,43439.353059177505,null,"5406"]
["Noel-Baker Academy",4005,0,8.0157946692991064,0,11903.455083909173,11903.455083909173,null,"4005"]
["Saint Benedict Catholic Voluntary Academy",4607,0,26.021630615640596,0,38642.121464226286,38642.121464226286,null,"4607"]
["City of Derby Academy",4008,0,114.99999999999966,0,170774.99999999951,170774.99999999951,null,"4008"]
["West Park School",5412,0,4.0671411625148259,0,6039.7046263345164,6039.7046263345164,null,"5412"]
["Allestree Woodlands School",5414,0,7.0000000000000053,0,10395.000000000007,10395.000000000007,null,"5414"]
["UTC Derby Pride Park",4010,0,0.99999999999999833,0,1484.9999999999975,1484.9999999999975,null,"4010"]
["Landau Forte College (Fox Street)",6905,0,4.0088105726872296,0,5953.0837004405357,5953.0837004405357,null,"6905"]
[]
["Total Secondary","Total Secondary",0,353.99735529230281,0,525686.07260906964,525686.07260906964]
[]
["The Bemrose School Primary",4177,76.280442804427977,129.69575471698096,41954.24354243539,192598.19575471673,234552.4392971521,null,{"$f":"RIGHT(B101,4)","v":"4177"}]
[]
[]
["Total All Through School","Total All Through",76.280442804427977,129.69575471698096,41954.24354243539,192598.19575471673,234552.4392971521]
[]
["All Schools","ALL",4084.9467317846302,483.69311000928377,2246720.7024815464,718284.2683637864,2965004.9708453328]
[]
[null,"APT",4084.9467317846284,483.69311000928383,2246720.7024815455,718284.26836378651,2965004.9708453319]
[]
[null,"Variance",0,0,0,0,0]

{"sheet":"MOB","index":17,"n_rows":111,"n_cols":32,"rows_kept":111,"cut":false,"hidden":true,"merged":[]}
["Amount per primary pupil £",null,"% Change",null,900]
["Amount per secondary pupil £",null,1,null,null,1290]
["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",2014,1.6200000000000041,0,1458.0000000000036,0,1458.0000000000036,null,{"$f":"RIGHT(B7,4)","v":"2014"}]
["Allenton Community Primary School",2012,0,0,0,0,0,null,{"$f":"RIGHT(B8,4)","v":"2012"}]
["Alvaston Infant and Nursery School",2443,0,0,0,0,0,null,"2443"]
["Alvaston Junior School",2442,0,0,0,0,0,null,"2442"]
["Arboretum Primary School",2629,0,0,0,0,0,null,"2629"]
["Ash Croft Primary School",2509,11.099999999999957,0,9989.9999999999618,0,9989.9999999999618,null,"2509"]
["Ashgate Primary School",2005,0,0,0,0,0,null,"2005"]
["Asterdale Primary School",2464,0,0,0,0,0,null,"2464"]
["Beaufort Community Primary School",2004,0,0,0,0,0,null,"2004"]
["Becket Primary School",2405,0,0,0,0,0,null,"2405"]
["Bishop Lonsdale Church of England Aided Primary School",2011,0,0,0,0,0,null,"2011"]
["Borrow Wood Primary School",5201,0,0,0,0,0,null,"5201"]
["Wyndham Primary Academy",2007,0,0,0,0,0,null,"2007"]
["Brackensdale ER (Enhanced Resource) Primary School",2432,0,0,0,0,0,null,"2432"]
["Breadsall Hill Top Primary School",2018,0,0,0,0,0,null,"2018"]
["Brookfield Primary School",2512,0,0,0,0,0,null,"2512"]
["Carlyle Infant School",2456,0,0,0,0,0,null,"2456"]
["Castleward Primary School","0122",0,0,0,0,0,null,"0122"]
["Cavendish Close Infant School",2449,0,0,0,0,0,null,"2449"]
["Cavendish Close Junior Academy",2019,0,0,0,0,0,null,"2019"]
["Chaddesden Park Primary",2467,0,0,0,0,0,null,"2467"]
["Chellaston Infant School",2455,0,0,0,0,0,null,"2455"]
["Chellaston Junior School",5203,0,0,0,0,0,null,"5203"]
["Cherry Tree Hill Primary School",2451,0,0,0,0,0,null,"2451"]
["Dale Community Primary School",2409,0,0,0,0,0,null,"2409"]
["Derby St Chad's CE (VC) Nursery and Infant School",3158,0,0,0,0,0,null,"3158"]
["Derwent Primary School",2016,2.2199999999999984,0,1997.9999999999986,0,1997.9999999999986,null,"2016"]
["Firs Estate Primary School",2013,37.819999999999894,0,34037.999999999905,0,34037.999999999905,null,"2013"]
["Gayton Community Junior School",2457,0,0,0,0,0,null,"2457"]
["Grampian Primary Academy",2010,0,0,0,0,0,null,"2010"]
["Griffe Field Primary School",2002,0,0,0,0,0,null,"2002"]
["Hackwood Primary School",2024,0,0,0,0,0,null,"2024"]
["Hardwick Primary School",3544,0,0,0,0,0,null,"3544"]
["Homefields Primary School",2006,0,0,0,0,0,null,"2006",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",2022,0,0,0,0,0,null,"2022"]
["Lawn Primary School",2522,0,0,0,0,0,null,"2522"]
["Markeaton Primary School",2436,0,0,0,0,0,null,"2436"]
["Meadow Farm Community Primary School",2452,4.0799999999999992,0,3671.9999999999991,0,3671.9999999999991,null,"2452"]
["Mickleover Primary School",2627,0,0,0,0,0,null,"2627"]
["Landau Forte Academy Moorhead",2009,0.13999999999999929,0,125.99999999999936,0,125.99999999999936,null,"2009"]
["Oakwood Infant and Nursery School",2473,0,0,0,0,0,null,"2473"]
["Oakwood Junior School",2471,0,0,0,0,0,null,"2471"]
["Ashwood Spencer Academy (formerly Osmaston)",2021,0.76137184115526169,0,685.23465703973557,0,685.23465703973557,null,"2021"]
["Parkview Primary School",2003,0,0,0,0,0,null,"2003"]
["Pear Tree Community Junior School",2017,8.685545722713865,0,7816.9911504424781,0,7816.9911504424781,null,"2017"]
["Pear Tree Infant School",2424,0,0,0,0,0,null,"2424"]
["Portway Infant School",2439,0,0,0,0,0,null,"2439"]
["Portway Junior School",2440,0,0,0,0,0,null,"2440"]
["Ravensdale Infant and Nursery School",2462,0,0,0,0,0,null,"2462"]
["Ravensdale Junior School",2463,0,0,0,0,0,null,"2463"]
["Redwood Primary School",2505,9.8964119601329088,0,8906.7707641196175,0,8906.7707641196175,null,"2505"]
["Reigate Park Primary School",2020,11.160000000000014,0,10044.000000000013,0,10044.000000000013,null,"2020"]
["Ridgeway Infant School",2458,0,0,0,0,0,null,"2458"]
["Roe Farm Primary School",2001,0,0,0,0,0,null,"2001"]
["Rosehill Infant and Nursery School",2429,0,0,0,0,0,null,"2429"]
["Shelton Infant School",2444,0,0,0,0,0,null,"2444"]
["Shelton Junior School",5209,0,0,0,0,0,null,"5209"]
["Silverhill Primary School",2469,0,0,0,0,0,null,"2469"]
["Cotton's Farm Primary School",2023,5.9988118811881384,0,5398.9306930693247,0,5398.9306930693247,null,"2023"]
["Springfield Primary School",2466,0,0,0,0,0,null,"2466"]
["St Alban's Catholic Primary School",3543,0,0,0,0,0,null,"3543"]
["St George's Catholic Voluntary Academy",3531,0,0,0,0,0,null,"3531"]
["St James' Church of England Aided Infant School",3526,0,0,0,0,0,null,"3526"]
["St James' Church of England Aided Junior School",3535,0.78000000000000014,0,702.00000000000011,0,702.00000000000011,null,"3535"]
["St John Fisher Catholic Voluntary Academy",2008,0,0,0,0,0,null,"2008"]
["St Joseph's Catholic Primary School, Derby",3542,0,0,0,0,0,null,{"$f":"RIGHT(B72,4)","v":"3542"}]
["St Mary's Catholic Primary School and Nursery",3528,0,0,0,0,0,null,"3528"]
["St Peter's Church of England Aided Junior School",2025,0,0,0,0,0,null,"2025"]
["St Werburgh's Church of England VA Primary School",3532,0,0,0,0,0,null,"3532"]
["Village Primary School",3546,0,0,0,0,0,null,"3546"]
["Walter Evans Church of England Aided Primary School",3530,0,0,0,0,0,null,"3530"]
["Wren Park Primary School",2459,0,0,0,0,0,null,"2459"]
["Al-Madinah",4000,0,0,0,0,0,null,"4000"]
[null,null,null,null,null,null,null,null,""]
["Total Primary","Total Primary",94.262141405190036,0,84835.927264671045,0,84835.927264671045]
[null,null,null,null,null,null,null,null,""]
["Chellaston Academy",5402,0,0,0,0,0,null,"5402"]
["Da Vinci Academy",4007,0,0,0,0,0,null,"4007"]
["Derby Cathedral School",4004,0,0,0,0,0,null,"4004"]
["Derby Moor Community Sports College",4178,0,0,0,0,0,null,"4178"]
["Lees Brook Community School",4006,0,0,0,0,0,null,"4006"]
["Littleover Community School",4182,0,0,0,0,0,null,"4182"]
["Merrill College",4001,0,9.9563125763125502,0,12843.64322344319,12843.64322344319,null,"4001"]
["Murray Park School",5406,0,0,0,0,0,null,"5406"]
["Noel-Baker Academy",4005,0,0,0,0,0,null,"4005"]
["Saint Benedict Catholic Voluntary Academy",4607,0,0,0,0,0,null,"4607"]
["City of Derby Academy",4008,0,4.1888278775079453,0,5403.5879619852494,5403.5879619852494,null,"4008"]
["West Park School",5412,0,0,0,0,0,null,"5412"]
["Allestree Woodlands School",5414,0,0,0,0,0,null,"5414"]
["UTC Derby Pride Park",4010,0,0,0,0,0,null,"4010"]
["Landau Forte College (Fox Street)",6905,0,0,0,0,0,null,"6905"]
[]
["Total Secondary","Total Secondary",0,14.145140453820495,0,18247.231185428442,18247.231185428442]
[]
["The Bemrose School",4177,7.619999999999985,27.131329479768759,6857.9999999999864,34999.415028901698,41857.415028901683,null,{"$f":"RIGHT(B101,4)","v":"4177"}]
[]
[]
["Total All Through School","Total All Through",7.619999999999985,27.131329479768759,6857.9999999999864,34999.415028901698,41857.415028901683]
[]
["All Schools","ALL",101.88214140519003,41.276469933589254,91693.927264671031,53246.64621433014,144940.57347900118]
[]
[null,"APT",101.88214140519001,41.276469933589254,91693.927264671031,53246.64621433014,144940.57347900118]
[]
[null,"Variance",0,0,0,0,0]
["Reason for adjustments"]