{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["FRONT PAGE","CFR Return","Ind Schs Balances 18-19"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":51,"defined_names":1402,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"FRONT PAGE","index":0,"n_rows":99,"n_cols":25,"rows_kept":99,"cut":false,"hidden":false,"merged":[[8,3,9,3],[8,5,9,5]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Choose your school"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Akiva",3520]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Saints' CE School (N20)",3317]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Saints' CE School (NW2)",3300]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annunciation RC Infant School",3500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annunciation RC Junior School",3514]
[null,null,null,"2018-19 CFR RETURN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barnfield 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,"Beis Yaakov",2079]
[null,null,null,"Choose your school",null,{"$f":"VLOOKUP(D9,X:Y,2,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beit Shvidler",3524]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bell Lane 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,"Blessed Dominic RC School",3511]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brookhill Nursery",1000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brookland Infant School",2008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brookland Junior School",2007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brunswick Park School",2009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chalgrove School",2067]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Childs Hill School",2010]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Christ Church CE School",3302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Church Hill School",2011]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Colindale 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,"Coppetts Wood School",2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Courtland 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,"Cromer Road 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,"Danegrove School",2073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deansbrook Infant School",2019]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dollis Infant School",2021]
[null,null,null,"Contacts;",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dollis Junior School",5200]
[null,null,null,"Claudette James 0208 359 7132",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Edgware Primary",2023]
[null,null,null,"Nicole Gibson      0208 359 7223 Tues/Weds/Thurs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fairway School",2024]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finchley Catholic High School",5405]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Foulds 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,"Friern Barnet School",4003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frith Manor School",2026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Garden Suburb Infant School",2028]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Garden Suburb Junior School",2027]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Goldbeaters School",2029]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hampden Way Nursery",1001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hasmonean Primary School",3516]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hollickwood School",2031]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Holly Park School",2032]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Holy Trinity CE School",3304]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"JCoSS",5427]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Livingstone School",2036]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manorside School ",2037]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mapledown School",7010]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Martin Primary",3523]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mathilda Marks Kennedy School",5948]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Menorah Foundation School",5949]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Menorah High School for Girls",4004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Menorah Primary School",3513]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monken Hadley CE School",3305]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monkfrith School",2042]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moss Hall Infant School",2044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moss Hall Junior School",2043]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moss Hall Nursery",1002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noam Primary School",2053]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northside School",2045]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northway School",7005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakleigh School",7009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orion School",2077]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Osidge 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,"Our Lady of Lourdes RC School",3501]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pardes House School",2078]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Queenswell Infant School",2071]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Queenswell Junior School",2072]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rosh Pinah School",3512]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sacks Morasha",2041]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sacred Heart RC School",3510]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Agnes' RC School",3502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Andrew's CE School",3315]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Catherine's RC School",3504]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. James' Catholic High School",5407]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. John's CE School (N11)",3307]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. John's CE School (N20)",3309]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Joseph's RC Primary School",3509]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Margaret's Nursery",1003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Mary's & St. Johns Primary",3521]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Mary's CE School (EN4)",3312]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Mary's CE School (N3)",3311]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Michael's Catholic Grammar School",5404]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Paul's CE School (N11)",3313]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Paul's CE School (NW7)",3314]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Theresa's RC School",3507]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Vincent's RC School",3506]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summerside School ",2052]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunnyfields School",2070]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trent CE School",3316]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tudor School",2055]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Underhill School",2057]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wessex Gardens School",2076]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitings Hill School",2060]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodcroft Primary",3518]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodridge School",2054]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northgate",1102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The Pavilion",1100]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTA(X2:X95)","v":94}]

{"sheet":"CFR Return","index":1,"n_rows":175,"n_cols":5,"rows_kept":175,"cut":false,"hidden":false,"merged":[[41,1,41,2],[56,0,57,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[33,1,33,2],[5,0,5,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[32,1,32,2]]}
[]
[]
[null,"School DfE No.",{"$f":"'FRONT PAGE'!$F$9","v":0}," ",{"$f":"'FRONT PAGE'!$F$9","v":0}]
[]
[]
["CFR Return - Division of Total Revenue and Capital Balances as at 31 March 2019"]
[]
[null,"School","Cost Centre"]
[null,{"$f":"VLOOKUP($C$3,$A$71:$C$175,2,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($C$3,$A$71:$C$175,3,0)","v":{"$error":"#N/A"}}]
[]
["CFR Heading","Description","Balance as at 31.03.19"]
[null,null,"£"]
["B01","Committed Revenue Balance"]
["B02","Uncommitted Revenue Balance"]
["B06","Community Focussed Extended Schl Bal"]
[null,"Total Revenue Balance",{"$f":"VLOOKUP($C$9,'Ind Schs Balances 18-19'!$A$8:$J$113,3,0)","v":{"$error":"#N/A"}}]
[]
["B03","Devolved Formula Capital Balance"]
["B05","Other Capital Balances"]
[]
[null,"Total Capital Balance",{"$f":"VLOOKUP($C$9,'Ind Schs Balances 18-19'!$A$8:$J$113,8,0)","v":{"$error":"#N/A"}}]
[]
[]
["Please enter figures to show the breakdown of your total revenue and total"]
["capital balance as at 31 March 2019"]
[]
[]
["B01","Committed Revenue Balances - This includes: "]
[null,"Committed cumulative balance of income, less expenditure from revenue funding sources during the financial year and any committed revenue balances from previous years - this includes revenue funding received during previous financial years from specific grants "]
[null,"Any unspent voluntary income"]
[null,"Any unspent and committed pupil-focused extended school funding and/or grants"]
[null,"Unspent amount of current financial year's Pupil Premium grant"]
["B02","Uncommitted Revenue Balance - Any revenue balances including "]
[null,"the previous years not committed - Not including  any balances from "]
[null,"B01 or B06"]
["B06","Community Focussed Sch Balance - Any unspent "]
[null,"community focussed school balances (I16 & I17 less E31 &"]
[null,"E32)"]
["B03","Devolved Formula Capital Balance - Any Devolved"]
[null,"Formula Capital funding not spent"]
["B05","Other Capital Balances - Other Capital balances not yet spent"]
[null,"can include unspent Direct Revenue Finance or Private capital Income"]
[]
[]
["I certify that the above figures give a fair indication as to the division of our Total"]
["Revenue and Total Capital Balances as at 31 March 2019"]
[]
[]
["Prepared by","_______________________________________"]
["Date","_______________________________________"]
["Signed by Head Teacher  ","_______________________________________"]
["Date","_______________________________________"]
[]
[]
[]
[]
["Please scan and email to – Schools Accountancy at  Schools.Accountancy@barnet.gov.uk   (hard copies in the post are not acceptable).  Please return this form via email to Accountancy  - by Friday 14th June"]
[]
[]
[null,"Contacts;"]
[null,"Claudette James 0208 359 7132"]
[null,"Nicole Gibson 0208 359 7223"]
[]
[]
[]
[]
[]
[]
[]
[]
[1000,"Brookhill Nursery",10130]
[1001,"Hampden Way Nursery",10131]
[1002,"Moss Hall Nursery",10132]
[1003,"St Margaret's Nursery",10133]
[2000,"Parkfield School",10120]
[2002,"Barnfield School",10044]
[2003,"Bell Lane School",10045]
[2007,"Brookland Junior School",10046]
[2008,"Brookland Infant School",10047]
[2009,"Brunswick Park School",10048]
[2010,"Childs Hill School",10049]
[2011,"Church Hill School",10051]
[2014,"Colindale School",10054]
[2015,"Coppetts Wood School",10055]
[2016,"Courtland School",10056]
[2017,"Cromer Road School",10057]
[2018,"Deansbrook Junior School",10058]
[2019,"Deansbrook Infant School",10059]
[2021,"Dollis Infant School",10061]
[2022,"Edgware Junior School",10062]
[2023,"Edgware Infant School",10063]
[2024,"Fairway School",10064]
[2025,"Foulds School",10065]
[2026,"Frith Manor School",10066]
[2027,"Garden Suburb Junior School",10067]
[2028,"Garden Suburb Infant School",10068]
[2029,"Goldbeaters School",10069]
[2031,"Hollickwood School",10071]
[2032,"Holly Park School",10072]
[2036,"Livingstone School",10074]
[2037,"Manorside School ",10075]
[2041,"Sacks Morasha",11381]
[2042,"Monkfrith School",10079]
[2043,"Moss Hall Junior School",10080]
[2044,"Moss Hall Infant School",10081]
[2045,"Northside School",10082]
[2052,"Summerside School ",10098]
[2053,"Noam Primary School",10113]
[2054,"Woodridge School",10109]
[2055,"Tudor School",10101]
[2056,"Underhill Junior School",10102]
[2057,"Underhill Infant School",10103]
[2060,"Whitings Hill School",10105]
[2067,"Chalgrove School",10118]
[2070,"Sunnyfields School",10097]
[2071,"Queenswell Infant School",10119]
[2072,"Queenswell Junior School",10086]
[2073,"Danegrove School",10083]
[2074,"Hyde School",10122]
[2076,"Wessex Gardens School",10124]
[2077,"Orion School",10127]
[2078,"Pardes House School",10129]
[2079,"Beis Yaakov",10128]
[3300,"All Saints' CE School (NW2)",10040]
[3302,"Christ Church CE School",10050]
[3304,"Holy Trinity CE School",10073]
[3305,"Monken Hadley CE School",10078]
[3307,"St. John's CE School (N11)",10089]
[3309,"St. John's CE School (N20)",10116]
[3311,"St. Mary's CE School (N3)",10092]
[3312,"St. Mary's CE School (EN4)",10093]
[3313,"St. Paul's CE School (N11)",10094]
[3314,"St. Paul's CE School (NW7)",10095]
[3315,"St. Andrew's CE School",10099]
[3316,"Trent CE School",10100]
[3317,"All Saints' CE School (N20)",10042]
[3500,"Annunciation RC Infant School",10043]
[3501,"Our Lady of Lourdes RC School",10085]
[3502,"St. Agnes' RC School",10087]
[3504,"St. Catherine's RC School",10088]
[3506,"St. Vincent's RC School",10096]
[3507,"St. Theresa's RC School",10108]
[3508,"St. Joseph's RC Infant School",10111]
[3509,"St. Joseph's RC Junior School",10107]
[3510,"Sacred Heart RC School",10110]
[3511,"Blessed Dominic RC School",10115]
[3512,"Rosh Pinah School",10112]
[3513,"Menorah Primary School",10114]
[3514,"Annunciation RC Junior School",10117]
[3516,"Hasmonean Primary School",10121]
[3518,"Woodcroft Primary",10123]
[3519,"Broadfields Primary",10134]
[3520,"Akiva",11094]
[3521,"St. Mary's & St. Johns Primary",10698]
[3522,"Claremont Primary",10953]
[3523,"Martin Primary",11093]
[3524,"Beit Shvidler",11278]
[4003,"Friern Barnet School",10139]
[4004,"Menorah High School for Girls",11513]
[5200,"Dollis Junior School",10060]
[5201,"Osidge School",10084]
[5403,"St Mary's CE High School",10143]
[5404,"St. Michael's Catholic Grammar School",10148]
[5405,"Finchley Catholic High School",10145]
[5407,"St James' Catholic High School",10142]
[5408,"Bishop Douglass RC High",10137]
[5427,"JCoSS",11174]
[5948,"Mathilda Marks Kennedy School",10125]
[5949,"Menorah Foundation School",10126]
[7000,"Oak Lodge School",10156]
[7005,"Northway School",10157]
[7009,"Oakleigh School",10158]
[7010,"Mapledown School",10159]
[1102,"Northgate",10185]
[1100,"The Pavilion",10188]

{"sheet":"Ind Schs Balances 18-19","index":2,"n_rows":115,"n_cols":16,"rows_kept":115,"cut":false,"hidden":false,"merged":[[1,1,1,13],[2,2,2,5],[2,7,2,9],[2,11,2,13],[2,14,2,15]]}
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,"Final Individual School Outturn Balances 2018-19"]
[null,null,"Revenue",null,null,null,null,"Capital",null,null,null,"Total Balance",null,null,"Revenue Balance as % of Total Income"]
[null,"School","As at 31.03.19","As at 31.03.18","Balance as % Final Budget Share 14-15","Increase / (decrease)",null,"As at 31.03.19","As at 31.03.18","Increase / (decrease)",null,"As at 31.03.19","As at 31.03.18","Increase / (decrease)","School income 2018-19*","% Outturn against Income"]
[10130,"Brookhill",{"$f":"VLOOKUP(A5,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":{"$error":"#N/A"}},{"$f":"[51]Brk!$H$66","v":156379.92000000001},0,{"$f":"C5-D5","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP(A5,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},{"$f":"[51]Brk!$H$76","v":4720.55},{"$f":"H5-I5","v":-4720.55},null,{"$f":"C5+H5","v":{"$error":"#N/A"}},161100.47,{"$f":"L5-M5","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A5,'[50]FUNDING ONLY'!$A$8:$J$98,10,0)","v":{"$error":"#N/A"}},{"$f":"L5/O5","v":{"$error":"#N/A"}}]
[10131,"Hampden Way",{"$f":"VLOOKUP(A6,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":{"$error":"#N/A"}},{"$f":"[51]Hmp!$H$70","v":168833.62},0,{"$f":"C6-D6","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP(A6,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},{"$f":"[51]Hmp!$H$81","v":3841.38},{"$f":"H6-I6","v":-3841.38},null,{"$error":"#N/A"},172675,{"$f":"L6-M6","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A6,'[50]FUNDING ONLY'!$A$8:$J$98,10,0)","v":{"$error":"#N/A"}},{"$f":"L6/O6","v":{"$error":"#N/A"}}]
[10133,"St Margarets",{"$f":"VLOOKUP(A7,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":{"$error":"#N/A"}},{"$f":"[51]StM!$H$67","v":14131.35},0,{"$f":"C7-D7","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP(A7,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},{"$f":"[51]StM!$H$79","v":5855.55},{"$f":"H7-I7","v":-5855.55},null,{"$error":"#N/A"},19986.900000000001,{"$f":"L7-M7","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A7,'[50]FUNDING ONLY'!$A$8:$J$98,10,0)","v":{"$error":"#N/A"}},{"$f":"L7/O7","v":{"$error":"#N/A"}}]
[10135,"BEYA",{"$f":"VLOOKUP(A8,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":419513.49},{"$f":"SUM(D5:D7)","v":339344.89},0,{"$f":"C8-D8","v":80168.599999999977},null,{"$f":"VLOOKUP(A8,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":58866.55},{"$f":"SUM(I5:I7)","v":14417.48},{"$f":"H8-I8","v":44449.070000000007},null,478380.04,353762.37,{"$f":"L8-M8","v":124617.66999999998},{"$f":"VLOOKUP(A8,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":2331715.52},{"$f":"C8/O8","v":0.17991624038253173}]
[10132,"Moss Hall Nursery",{"$f":"VLOOKUP(A9,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":228364.28},{"$f":"[51]MHN!$H$70","v":304596.52},0,{"$f":"C9-D9","v":-76232.24000000002},null,{"$f":"VLOOKUP(A9,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":17589.919999999998},{"$f":"[51]MHN!$H$81","v":9136.26},{"$f":"H9-I9","v":8453.659999999998},null,245954.2,313732.78000000003,{"$f":"L9-M9","v":-67778.580000000016},{"$f":"VLOOKUP(A9,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":610971.97000000009},{"$f":"C9/O9","v":0.37377210610823924}]
[]
[null,"Sub Total - Nursery Sector",{"$f":"SUM(C8:C9)","v":647877.77},{"$f":"SUM(D8:D9)","v":643941.41},{"$f":"SUM(E8:E9)","v":0},{"$f":"SUM(F8:F9)","v":3936.3599999999569},null,{"$f":"SUM(H8:H9)","v":76456.47},{"$f":"SUM(I8:I9)","v":23553.739999999998},52902.73,0,724334.24,667495.15,56839.089999999967,2942687.49,{"$f":"C11/O11","v":0.22016533260893428}]
[]
[11094,"Akiva",{"$f":"VLOOKUP(A13,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":114819.83000000006},{"$f":"[51]Akv!$H$72","v":37544.599999999984},0,{"$f":"C13-D13","v":77275.230000000069},null,{"$f":"VLOOKUP(A13,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},0,{"$f":"H13-I13","v":0},null,{"$f":"C13+H13","v":114819.83000000006},37544.599999999984,{"$f":"L13-M13","v":77275.230000000069},{"$f":"VLOOKUP(A13,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":2572927.9700000002},{"$f":"C13/O13","v":4.462613463679671E-2}]
[10042,"All Saints' CE School (N20)",{"$f":"VLOOKUP(A14,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":89708.579999999929},{"$f":"[51]AstN20!$H$72","v":123256.73},0,-33548.150000000067,null,{"$f":"VLOOKUP(A14,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},{"$f":"[51]AstN20!$H$83","v":0},0,null,89708.579999999929,123256.73,-33548.150000000067,{"$f":"VLOOKUP(A14,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1484838.0099999998},{"$f":"C14/O14","v":6.0416408655917922E-2}]
[10040,"All Saints' CE School (NW2)",{"$f":"VLOOKUP(A15,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":31136.47},{"$f":"[51]AstNW2!$H$71","v":106584.36},0,-75447.89,null,{"$f":"VLOOKUP(A15,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},{"$f":"[51]AstNW2!$H$81","v":0},0,null,31136.47,106584.36,-75447.89,{"$f":"VLOOKUP(A15,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1148436.6499999997},2.7112048365924242E-2]
[10043,"Annunciation RC Infant School",{"$f":"VLOOKUP(A16,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":211077.57},{"$f":"[51]AnnI!$H$65","v":175894.23},0,35183.339999999997,null,{"$f":"VLOOKUP(A16,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},0,0,null,211077.57,175894.23,35183.339999999997,{"$f":"VLOOKUP(A16,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1094971.8600000001},0.19276985803087213]
[10117,"Annunciation RC Junior School",{"$f":"VLOOKUP(A17,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":170575.05},{"$f":"[51]AnnJ!$H$70","v":103114.32},0,67460.729999999981,null,{"$f":"VLOOKUP(A17,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},0,0,null,170575.05,103114.32,67460.729999999981,{"$f":"VLOOKUP(A17,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1154991.25},0.14768514480088052]
[10044,"Barnfield School",{"$f":"VLOOKUP(A18,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":393539.07000000007},{"$f":"[51]Barnf!$H$75","v":411190.28000000014},0,-17651.210000000079,null,{"$f":"VLOOKUP(A18,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":9306.17},{"$f":"[51]Barnf!$H$87","v":-1.0900000000000001},9307.26,null,402845.24000000005,411189.19000000012,-8343.9500000000698,{"$f":"VLOOKUP(A18,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":3063175.6100000003},0.12847421111452373]
[10128,"Beis Yaakov",{"$f":"VLOOKUP(A19,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":112118.68999999999},{"$f":"[51]BYaak!$H$70","v":55568.340000000018},0,56550.349999999969,null,{"$f":"VLOOKUP(A19,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},0,0,null,112118.68999999999,55568.340000000018,56550.349999999969,{"$f":"VLOOKUP(A19,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":2131459.4299999997},5.2601840983668172E-2]
[11278,"Beit Shvidler Jewish Primary",{"$f":"VLOOKUP(A20,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":272.49},{"$f":"[51]BeitShv!$H$69","v":72683.38},0,-72410.89,null,{"$f":"VLOOKUP(A20,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":-0.23},0,-0.23,null,272.26,72683.38,-72411.12000000001,{"$f":"VLOOKUP(A20,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1694012.71},1.6085475533415567E-4]
[10045,"Bell Lane School",{"$f":"VLOOKUP(A21,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":9828.5499999999956},{"$f":"[51]Bell!$H$76","v":100729.36999999997},0,-90900.819999999978,null,{"$f":"VLOOKUP(A21,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":24220.880000000001},{"$f":"[51]Bell!$H$89","v":979.74000000000228},23241.14,null,34049.429999999993,101709.10999999997,-67659.679999999978,{"$f":"VLOOKUP(A21,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":2650183.0999999996},3.7086305470742744E-3]
[10115,"Blessed Dominic RC School",{"$f":"VLOOKUP(A22,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":380699.33},{"$f":"[51]BDom!$H$72","v":214487.75},0,166211.58000000002,null,{"$f":"VLOOKUP(A22,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":1},{"$f":"[51]BDom!$H$78","v":1},0,null,380700.33,214488.75,166211.58000000002,{"$f":"VLOOKUP(A22,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":2533577.2799999998},0.15026158191630137]
[10047,"Brookland Infant School",{"$f":"VLOOKUP(A23,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":137149.68},{"$f":"[51]BrookI!$H$71","v":118776.9},0,18372.78,null,{"$f":"VLOOKUP(A23,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":16994.12},{"$f":"[51]BrookI!$H$81","v":9148},7846.119999999999,null,154143.79999999999,127924.9,26218.899999999994,{"$f":"VLOOKUP(A23,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1749185.2099999997},7.84077519155333E-2]
[10046,"Brookland Junior School",{"$f":"VLOOKUP(A24,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":159321.4},{"$f":"[51]BrookJ!$H$73","v":154040.26999999999},0,5281.1300000000047,null,{"$f":"VLOOKUP(A24,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":7148.89},{"$f":"[51]BrookJ!$H$84","v":-4.9999999998835844E-2},7148.94,null,166470.29,154040.22,12430.070000000007,{"$f":"VLOOKUP(A24,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1854665.9000000004},8.5903018975007822E-2]
[10048,"Brunswick Park School",{"$f":"VLOOKUP(A25,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":198361.54},{"$f":"[51]BrunsP!$H$72","v":265273.83},0,-66912.290000000008,null,{"$f":"VLOOKUP(A25,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":17664.259999999998},{"$f":"[51]BrunsP!$H$85","v":1546.3},16117.96,null,216025.80000000002,266820.13,-50794.329999999987,{"$f":"VLOOKUP(A25,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":2671533.5300000003},7.4250065654238667E-2]
[10118,"Chalgrove School",{"$f":"VLOOKUP(A26,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":123089.43},{"$f":"[51]Chal!$H$72","v":113348.11000000007},0,9741.3199999999197,null,{"$f":"VLOOKUP(A26,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":-0.35},{"$f":"[51]Chal!$H$83","v":6956.75},-6957.1,null,123089.07999999999,120304.86000000007,2784.2199999999139,{"$f":"VLOOKUP(A26,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1596931.07},7.7078737030271433E-2]
[10049,"Childs Hill School",{"$f":"VLOOKUP(A27,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":57091.01},{"$f":"[51]ChildsH!$H$73","v":6740.5399999999818},0,50350.470000000023,null,{"$f":"VLOOKUP(A27,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":15425.480000000003},{"$f":"[51]ChildsH!$H$84","v":0},15425.480000000003,null,72516.490000000005,6740.5399999999818,65775.950000000026,{"$f":"VLOOKUP(A27,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":2813377.5},2.0292694457107161E-2]
[10050,"Christ Church CE School",{"$f":"VLOOKUP(A28,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":305864.53000000003},{"$f":"[51]ChristC!$H$69","v":262448.06},0,43416.47000000003,null,{"$f":"VLOOKUP(A28,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},{"$f":"[51]ChildsH!$H$84","v":0},0,null,305864.53000000003,262448.06,43416.47000000003,{"$f":"VLOOKUP(A28,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1239774.74},0.24670976116193497]
[10051,"Church Hill School",{"$f":"VLOOKUP(A29,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":-63377.67},{"$f":"[51]ChurchH!$H$70","v":71783.81},0,-135161.47999999998,null,{"$f":"VLOOKUP(A29,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0.45},{"$f":"[51]ChurchH!$H$81","v":-0.25},0.7,null,-63377.22,71783.56,-135160.78,{"$f":"VLOOKUP(A29,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1249785.7300000002},-5.0710828647403415E-2]
[10054,"Colindale School",{"$f":"VLOOKUP(A30,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":499415.11},{"$f":"[51]Colin!$H$72","v":500697.81999999995},0,-1282.7099999999627,null,{"$f":"VLOOKUP(A30,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":13174.08},{"$f":"[51]Colin!$H$85","v":0},13174.08,null,512589.19,500697.81999999995,11891.370000000054,{"$f":"VLOOKUP(A30,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":4224334.4400000004},0.11822338337397356]
[10055,"Coppetts Wood School",{"$f":"VLOOKUP(A31,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":453369.01},{"$f":"[51]Coppet!$H$76","v":445664.48},0,7704.5300000000279,null,{"$f":"VLOOKUP(A31,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":13645},{"$f":"[51]Coppet!$H$87","v":14118},-473,null,467014.01,459782.48,7231.5300000000279,{"$f":"VLOOKUP(A31,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":2191768.2600000002},0.20685079635198292]
[10056,"Courtland School",{"$f":"VLOOKUP(A32,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":97507.69},{"$f":"[51]Court!$H$74","v":92609.3},0,4898.3899999999994,null,{"$f":"VLOOKUP(A32,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":12191.2},{"$f":"[51]Court!$H$86","v":0.66},12190.54,null,109698.89,92609.96,17088.929999999993,{"$f":"VLOOKUP(A32,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1193194.56},8.1719857991977438E-2]
[10057,"Cromer Road School",{"$f":"VLOOKUP(A33,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":41632.239999999983},{"$f":"[51]Cromer!$H$71","v":173552.5},0,-131920.26,null,{"$f":"VLOOKUP(A33,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":3401.39},{"$f":"[51]Cromer!$H$82","v":14872.5},-11471.11,null,45033.629999999983,188425,-143391.37000000002,{"$f":"VLOOKUP(A33,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":2181030.8199999998},1.9088331819171626E-2]
[10083,"Danegrove School",{"$f":"VLOOKUP(A34,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":396844.68},{"$f":"[51]Daneg!$H$72","v":351920.21},0,44924.469999999972,null,{"$f":"VLOOKUP(A34,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":36084.6},{"$f":"[51]Daneg!$H$82","v":647.25},35437.35,null,432929.27999999997,352567.46,80361.819999999949,{"$f":"VLOOKUP(A34,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":3523139.9000000004},0.11263948956440814]
[10059,"Deansbrook Infant School",{"$f":"VLOOKUP(A35,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":175544.96999999997},{"$f":"[51]DeansI!$H$70","v":116843.47999999992},0,58701.490000000049,null,{"$f":"VLOOKUP(A35,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":16265.809999999998},{"$f":"[51]DeansI!$H$81","v":13770},2495.8099999999977,null,191810.77999999997,130613.47999999992,61197.300000000047,{"$f":"VLOOKUP(A35,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1737755.4400000002},0.10101822498107096]
[10061,"Dollis Infant School",{"$f":"VLOOKUP(A36,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":201376.68},{"$f":"[51]DollisI!$H$72","v":184963.85},0,16412.829999999987,null,{"$f":"VLOOKUP(A36,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":22953.37},{"$f":"[51]DollisI!$H$82","v":14581.349999999999},8372.02,null,224330.05,199545.2,24784.849999999977,{"$f":"VLOOKUP(A36,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1661051.8199999996},0.12123443566017106]
[10060,"Dollis Junior School",{"$f":"VLOOKUP(A37,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":119157.27},{"$f":"[51]DollisJ!$H$70","v":61398.239999999983},0,57759.030000000021,null,{"$f":"VLOOKUP(A37,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":12486.859999999997},{"$f":"[51]DollisJ!$H$81","v":6403.5},6083.3599999999969,null,131644.13,67801.739999999991,63842.390000000014,{"$f":"VLOOKUP(A37,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":2070510.01},5.7549719356343516E-2]
[10063,"Edgware Primary",{"$f":"VLOOKUP(A38,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":91594.950000000041},{"$f":"[51]EdgwP!$H$72","v":56561.459999999992},0,35033.490000000049,null,{"$f":"VLOOKUP(A38,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":-8.9999999995343388E-2},{"$f":"[51]EdgwP!$H$85","v":0.3700000000023283},-0.45999999999767172,null,91594.860000000044,56561.829999999994,35033.03000000005,{"$f":"VLOOKUP(A38,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":3480624.22},2.6315667595969334E-2]
[10064,"Fairway School",{"$f":"VLOOKUP(A39,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":139564.69999999998},{"$f":"[51]Fair!$H$75","v":167149.75000000009},0,-27585.050000000105,null,{"$f":"VLOOKUP(A39,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":15853.93},{"$f":"[51]Fair!$H$86","v":21468.89},-5614.9599999999991,null,155418.62999999998,188618.64000000007,-33200.010000000097,{"$f":"VLOOKUP(A39,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":2169879.7600000002},6.4319093883801179E-2]
[10065,"Foulds School",{"$f":"VLOOKUP(A40,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":124643.79999999994},{"$f":"[51]Fould!$H$72","v":171440.37},0,-46796.570000000051,null,{"$f":"VLOOKUP(A40,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":-0.73},{"$f":"[51]Fould!$H$85","v":10533.75},-10534.48,null,124643.06999999995,181974.12,-57331.050000000047,{"$f":"VLOOKUP(A40,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1564373.17},7.9676513500931467E-2]
[10066,"Frith Manor School",{"$f":"VLOOKUP(A41,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":-3577.97},{"$f":"[51]Frith!$H$69","v":-2176.66},0,-1401.31,null,{"$f":"VLOOKUP(A41,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":28503.33},{"$f":"[51]Frith!$H$81","v":21611.31},6892.02,null,24925.360000000001,19434.650000000001,5490.7099999999991,{"$f":"VLOOKUP(A41,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":3164926.73},-1.1305064240776277E-3]
[10068,"Garden Suburb Infant School",{"$f":"VLOOKUP(A42,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":49529.63},{"$f":"[51]GSubI!$H$71","v":31127.150000000074},0,18402.479999999923,null,{"$f":"VLOOKUP(A42,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":11602.890000000009},{"$f":"[51]GSubI!$H$83","v":17070.75},-5467.8599999999915,null,61132.520000000004,48197.900000000074,12934.61999999993,{"$f":"VLOOKUP(A42,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1411885.28},3.5080491808796251E-2]
[10067,"Garden Suburb Junior School",{"$f":"VLOOKUP(A43,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":97774.730000000025},{"$f":"[51]GSubJ!$H$72","v":139042.54},0,-41267.809999999983,null,{"$f":"VLOOKUP(A43,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":9695.56},{"$f":"[51]GSubJ!$H$84","v":10119.25},-423.69000000000051,null,107470.29000000002,149161.79,-41691.499999999985,{"$f":"VLOOKUP(A43,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1825265.9200000002},5.3567389238276038E-2]
[10069,"Goldbeaters School",{"$f":"VLOOKUP(A44,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":35399.119999999981},{"$f":"[51]Gold!$H$72","v":59289.67000000002},0,-23890.550000000039,null,{"$f":"VLOOKUP(A44,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":27606.23},{"$f":"[51]Gold!$H$84","v":8467.0499999999993},19139.18,null,63005.349999999977,67756.720000000016,-4751.370000000039,{"$f":"VLOOKUP(A44,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":2814239.44},1.2578574337654788E-2]
[10121,"Hasmonean Primary School",{"$f":"VLOOKUP(A45,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":16888.19000000001},{"$f":"[51]HasmoP!$H$70","v":-21033.829999999991},0,37922.020000000004,null,{"$f":"VLOOKUP(A45,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},0,0,null,{"$f":"C45+H45","v":16888.19000000001},-21033.829999999991,37922.020000000004,{"$f":"VLOOKUP(A45,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1300060.9599999997},1.299030623917821E-2]
[10071,"Hollickwood School",{"$f":"VLOOKUP(A46,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":60241.089999999924},{"$f":"[51]Hollick!$H$71","v":111210.9},0,-50969.81000000007,null,{"$f":"VLOOKUP(A46,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":13435.35},{"$f":"[51]Hollick!$H$82","v":14316.75},-881.39999999999964,null,73676.43999999993,125527.65,-51851.210000000065,{"$f":"VLOOKUP(A46,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1442136.12},4.1772124811630069E-2]
[10072,"Holly Park School",{"$f":"VLOOKUP(A47,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":227343.83000000005},{"$f":"[51]HollyP!$H$70","v":158878.42000000001},0,68465.410000000033,null,{"$f":"VLOOKUP(A47,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":19454.73},{"$f":"[51]HollyP!$H$80","v":13},19441.73,null,246798.56000000006,158891.42000000001,87907.140000000043,{"$f":"VLOOKUP(A47,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":2874445.68},7.90913641478172E-2]
[10073,"Holy Trinity CE School",{"$f":"VLOOKUP(A48,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":208562.98},{"$f":"[51]Holy!$H$71","v":132956.74},0,75606.24000000002,null,{"$f":"VLOOKUP(A48,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":-1},{"$f":"[51]Holy!$H$81","v":-1},0,null,208561.98,132955.74,75606.24000000002,{"$f":"VLOOKUP(A48,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1529039.37},0.13640131450637533]
[10074,"Livingstone School",{"$f":"VLOOKUP(A49,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":446061.61},{"$f":"[51]Living!$H$70","v":528877.25},0,-82815.640000000014,null,{"$f":"VLOOKUP(A49,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},{"$f":"[51]Living!$H$81","v":3.4924596548080443E-12},-3.4924596548080443E-12,null,446061.61,528877.25,-82815.640000000014,{"$f":"VLOOKUP(A49,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":2448794.8600000003},0.18215556447223183]
[10075,"Manorside School ",{"$f":"VLOOKUP(A50,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":63988.190000000039},{"$f":"[51]Manor!$H$72","v":-10522.599999999929},0,74510.789999999964,null,{"$f":"VLOOKUP(A50,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":13724.75},{"$f":"[51]Manor!$H$83","v":15413.75},-1689,null,77712.940000000031,4891.1500000000706,72821.789999999964,{"$f":"VLOOKUP(A50,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1793643.44},3.5674977854015424E-2]
[11093,"Martin Primary",{"$f":"VLOOKUP(A51,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":285146.94},{"$f":"[51]Martin!$H$72","v":309495.92},0,-24348.979999999981,null,{"$f":"VLOOKUP(A51,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":23476.720000000001},{"$f":"[51]Martin!$H$85","v":9203.49},14273.230000000001,null,308623.66000000003,318699.40999999997,-10075.749999999942,{"$f":"VLOOKUP(A51,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":3645646.39},7.8215742695769239E-2]
[10125,"Mathilda Marks Kennedy School",{"$f":"VLOOKUP(A52,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":36795.800000000003},{"$f":"[51]MMK!$H$72","v":29057.67},0,7738.1300000000047,null,{"$f":"VLOOKUP(A52,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},0,0,null,36795.800000000003,29057.67,7738.1300000000047,{"$f":"VLOOKUP(A52,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1514787.5899999996},2.4291062484872887E-2]
[10126,"Menorah Foundation School",{"$f":"VLOOKUP(A53,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":-16080.28999999999},{"$f":"[51]MenF!$H$73","v":-31959.81},0,15879.520000000011,null,{"$f":"VLOOKUP(A53,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},0,0,null,-16080.28999999999,-31959.81,15879.520000000011,{"$f":"VLOOKUP(A53,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":2874871.49},-5.5933943676904976E-3]
[10114,"Menorah Primary School",{"$f":"VLOOKUP(A54,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":5607.8099999999904},{"$f":"[51]MenP!$H$69","v":53322.3},0,-47714.490000000013,null,{"$f":"VLOOKUP(A54,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":-1},{"$f":"[51]MenP!$H$79","v":-0.5},-0.5,null,5606.8099999999904,53321.8,-47714.990000000013,{"$f":"VLOOKUP(A54,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":2050185.67},2.7352693378253838E-3]
[10078,"Monken Hadley CE School",{"$f":"VLOOKUP(A55,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":170062.96999999997},{"$f":"[51]Monken!$H$72","v":180209.7},0,-10146.73000000004,null,{"$f":"VLOOKUP(A55,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},{"$f":"[51]MenP!$H$79","v":-0.5},0.5,null,170062.96999999997,180209.2,-10146.23000000004,{"$f":"VLOOKUP(A55,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":761973.44000000018},0.22318753000104563]
[10079,"Monkfrith School",{"$f":"VLOOKUP(A56,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":131770.98000000001},{"$f":"[51]MonkF!$H$69","v":80105.960000000006},0,51665.020000000004,null,{"$f":"VLOOKUP(A56,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":11305.5},{"$f":"[51]MonkF!$H$81","v":0},11305.5,null,143076.48000000001,80105.960000000006,62970.520000000004,{"$f":"VLOOKUP(A56,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1809967.6500000001},7.2802947610693489E-2]
[10081,"Moss Hall Infant School",{"$f":"VLOOKUP(A57,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":94609.31},{"$f":"[51]MHI!$H$73","v":69525.539999999964},0,25083.770000000033,null,{"$f":"VLOOKUP(A57,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":14584.63},{"$f":"[51]MHI!$H$83","v":8083.75},6500.8799999999992,null,109193.94,77609.289999999964,31584.650000000038,{"$f":"VLOOKUP(A57,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1946820.1099999999},4.8596842365677025E-2]
[10080,"Moss Hall Junior School",{"$f":"VLOOKUP(A58,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":226756.54},{"$f":"[51]MHJ!$H$73","v":192321.01},0,34435.53,null,{"$f":"VLOOKUP(A58,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":14806.9},{"$f":"[51]MHJ!$H$86","v":0.43},14806.47,null,241563.44,192321.44,49242,{"$f":"VLOOKUP(A58,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":2514343.9},9.018517315789619E-2]
[10113,"Noam Primary School",{"$f":"VLOOKUP(A59,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":12852.24},0,0,12852.24,null,{"$f":"VLOOKUP(A59,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},0,0,null,12852.24,0,12852.24,{"$f":"VLOOKUP(A59,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":325247.88},3.9515215287490878E-2]
[10082,"Northside School",{"$f":"VLOOKUP(A60,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":143366.46000000014},{"$f":"[51]Norths!$H$72","v":242852.44},0,-99485.979999999865,null,{"$f":"VLOOKUP(A60,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":18817.71},{"$f":"[51]Norths!$H$85","v":0.23},18817.48,null,162184.17000000013,242852.67,-80668.499999999884,{"$f":"VLOOKUP(A60,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1676084.31},8.5536544399726605E-2]
[10127,"Orion School",{"$f":"VLOOKUP(A61,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":199337.78000000012},{"$f":"[51]Orion!$H$73","v":221791.84},0,-22454.059999999881,null,{"$f":"VLOOKUP(A61,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":3651.02},{"$f":"[51]Orion!$H$85","v":-0.29999999999883586},3651.3199999999988,null,202988.8000000001,221791.54,-18802.739999999903,{"$f":"VLOOKUP(A61,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":6569854.0599999996},3.0341279757438042E-2]
[10084,"Osidge School",{"$f":"VLOOKUP(A62,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":265799.09000000008},{"$f":"[51]Osidge!$H$72","v":248450.94},0,17348.150000000081,null,{"$f":"VLOOKUP(A62,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":14735.58},{"$f":"[51]Osidge!$H$83","v":0.5},14735.08,null,280534.6700000001,248451.44,32083.230000000098,{"$f":"VLOOKUP(A62,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":2001763.3100000005},0.13278247666553544]
[10085,"Our Lady of Lourdes RC School",{"$f":"VLOOKUP(A63,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":106542.16},{"$f":"[51]OLOL!$H$70","v":21391.119999999999},0,85151.040000000008,null,{"$f":"VLOOKUP(A63,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":1},{"$f":"[51]OLOL!$H$76","v":1},0,null,106543.16,21392.12,85151.040000000008,{"$f":"VLOOKUP(A63,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1356936.4000000001},7.8516693929059606E-2]
[10129,"Pardes House School",{"$f":"VLOOKUP(A64,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":73275.649999999994},{"$f":"[51]Pardes!$H$68","v":17532.32},0,55743.329999999994,null,{"$f":"VLOOKUP(A64,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},0,0,null,73275.649999999994,17532.32,55743.329999999994,{"$f":"VLOOKUP(A64,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1881348.9299999997},3.8948463430438715E-2]
[10119,"Queenswell Infant School",{"$f":"VLOOKUP(A65,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":73999.69},{"$f":"[51]QueenI!$H$71","v":79254.12},0,-5254.429999999993,null,{"$f":"VLOOKUP(A65,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":25246.98},{"$f":"[51]QueenI!$H$82","v":15090.75},10156.23,null,99246.67,94344.87,4901.8000000000029,{"$f":"VLOOKUP(A65,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1641393.64},4.5083451158004981E-2]
[10086,"Queenswell Junior School",{"$f":"VLOOKUP(A66,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":135733.18},{"$f":"[51]QueenJ!$H$71","v":134490},0,1243.179999999993,null,{"$f":"VLOOKUP(A66,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":12746.92},{"$f":"[51]QueenJ!$H$82","v":9697},3049.92,null,148480.1,144187,4293.1000000000058,{"$f":"VLOOKUP(A66,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":2075169.3399999999},6.5408242779839837E-2]
[10112,"Rosh Pinah School",{"$f":"VLOOKUP(A67,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":278225.33},{"$f":"[51]RoshP!$H$70","v":129908.65},0,148316.68000000002,null,{"$f":"VLOOKUP(A67,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},0,0,null,278225.33,129908.65,148316.68000000002,{"$f":"VLOOKUP(A67,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":2634822.79},0.10559546207659758]
[10110,"Sacred Heart RC School",{"$f":"VLOOKUP(A68,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":226201.87},{"$f":"[51]Sacred!$H$71","v":147828.54},0,78373.329999999987,null,{"$f":"VLOOKUP(A68,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},0,0,null,226201.87,147828.54,78373.329999999987,{"$f":"VLOOKUP(A68,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":2069504.6999999997},0.10930241907640993]
[11381,"Sacks Morasha",{"$f":"VLOOKUP(A69,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":147190.92000000001},{"$f":"[51]Morasha!$H$69","v":87789.62},0,59401.300000000017,null,{"$f":"VLOOKUP(A69,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":1},{"$f":"[51]Morasha!$H$75","v":1},0,null,147191.92000000001,87790.62,59401.300000000017,{"$f":"VLOOKUP(A69,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1153901.46},0.12755934982524419]
[10087,"St. Agnes' RC School",{"$f":"VLOOKUP(A70,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":526139},{"$f":"[51]StAgnes!$H$72","v":407523.53999999986},0,118615.46000000014,null,{"$f":"VLOOKUP(A70,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":1},{"$f":"[51]StAgnes!$H$78","v":1},0,null,526140,407524.53999999986,118615.46000000014,{"$f":"VLOOKUP(A70,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1978607.77},0.26591374398575218]
[10099,"St. Andrew's CE School",{"$f":"VLOOKUP(A71,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":191099.58},{"$f":"[51]StAndrew!$H$68","v":201563.22},0,-10463.640000000014,null,{"$f":"VLOOKUP(A71,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},{"$f":"[51]StAndrew!$H$78","v":0},0,null,191099.58,201563.22,-10463.640000000014,{"$f":"VLOOKUP(A71,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1126883.8500000001},0.16958232208226248]
[10088,"St. Catherine's RC School",{"$f":"VLOOKUP(A72,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":205106.06},{"$f":"[51]StCath!$H$72","v":247130.8},0,-42024.739999999991,null,{"$f":"VLOOKUP(A72,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},0,0,null,205106.06,247130.8,-42024.739999999991,{"$f":"VLOOKUP(A72,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":2552171.2299999995},8.0365320942827195E-2]
[10089,"St. John's CE School (N11)",{"$f":"VLOOKUP(A73,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":114070.6},{"$f":"[51]StJohnN11!$H$71","v":81701.42},0,32369.180000000008,null,{"$f":"VLOOKUP(A73,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},0,0,null,114070.6,81701.42,32369.180000000008,{"$f":"VLOOKUP(A73,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1314587.8499999999},8.6772899962524394E-2]
[10116,"St. John's CE School (N20)",{"$f":"VLOOKUP(A74,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":82405.38},{"$f":"[51]StJohnN20!$H$69","v":69137.14},0,13268.240000000005,null,{"$f":"VLOOKUP(A74,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},0,0,null,82405.38,69137.14,13268.240000000005,{"$f":"VLOOKUP(A74,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1258939.76},6.5456174011058327E-2]
[10107,"St. Joseph's RC Primary",{"$f":"VLOOKUP(A75,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":-83472.040000000023},{"$f":"[51]StJosJ!$H$70","v":-122777.46},0,39305.419999999984,null,{"$f":"VLOOKUP(A75,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},0,0,null,-83472.040000000023,-122777.46,39305.419999999984,{"$f":"VLOOKUP(A75,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":2741948.4099999997},-3.0442600486418354E-2]
[10698,"St. Mary's & St. Johns Primary",{"$f":"VLOOKUP(A76,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":332519.02},{"$f":"[51]StMarStJon!$H$70","v":309311.54000000004},0,23207.479999999981,null,{"$f":"VLOOKUP(A76,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},{"$f":"[51]StMarStJon!$H$80","v":0},0,null,332519.02,309311.54000000004,23207.479999999981,{"$f":"VLOOKUP(A76,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":7540297},4.4098928729199925E-2]
[10093,"St. Mary's CE School (EN4)",{"$f":"VLOOKUP(A77,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":118820.43},{"$f":"[51]StMarEN4!$H$70","v":139925.72},0,{"$f":"C77-D77","v":-21105.290000000008},null,{"$f":"VLOOKUP(A77,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},{"$f":"[51]StMarStJon!$H$80","v":0},{"$f":"H77-I77","v":0},null,{"$f":"C77+H77","v":118820.43},139925.72,{"$f":"L77-M77","v":-21105.290000000008},{"$f":"VLOOKUP(A77,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1185977.0999999996},0.1001877945198099]
[10092,"St. Mary's CE School (N3)",{"$f":"VLOOKUP(A78,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":142474.73000000001},{"$f":"[51]StMarN3!$H$69","v":104321.73},0,38153.000000000015,null,{"$f":"VLOOKUP(A78,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},{"$f":"[51]StMarStJon!$H$80","v":0},0,null,142474.73000000001,104321.73,38153.000000000015,{"$f":"VLOOKUP(A78,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":2373030.31},{"$f":"C78/O78","v":6.0039153060796768E-2}]
[10094,"St. Paul's CE School (N11)",{"$f":"VLOOKUP(A79,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":45619.270000000026},{"$f":"[51]StPaulN11!$H$71","v":61679.57},0,-16060.299999999974,null,{"$f":"VLOOKUP(A79,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},{"$f":"[51]StPaulN11!$H$81","v":0},0,null,45619.270000000026,61679.57,-16060.299999999974,{"$f":"VLOOKUP(A79,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1247890.1999999997},3.655711856700216E-2]
[10095,"St. Paul's CE School (NW7)",{"$f":"VLOOKUP(A80,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":-11761.58},{"$f":"[51]StPaulNW7!$H$70","v":22193.69000000001},0,-33955.270000000011,null,{"$f":"VLOOKUP(A80,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},0,0,null,-11761.58,22193.69000000001,-33955.270000000011,{"$f":"VLOOKUP(A80,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1195756.95},-9.8360958721586365E-3]
[10108,"St. Theresa's RC School",{"$f":"VLOOKUP(A81,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":63704.61},{"$f":"[51]StThere!$H$70","v":95043.09},0,-31338.479999999996,null,{"$f":"VLOOKUP(A81,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},0,0,null,63704.61,95043.09,-31338.479999999996,{"$f":"VLOOKUP(A81,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1202160.3},5.2991776554258192E-2]
[10096,"St. Vincent's RC School",{"$f":"VLOOKUP(A82,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":98798.74},{"$f":"[51]StVin!$H$70","v":69001.740000000078},0,29796.999999999927,null,{"$f":"VLOOKUP(A82,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":-1},{"$f":"[51]StVin!$H$81","v":-1},0,null,98797.74,69000.740000000078,29796.999999999927,{"$f":"VLOOKUP(A82,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1593341.12},6.2007274374491758E-2]
[10097,"Sunnyfields School",{"$f":"VLOOKUP(A83,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":251240.14},{"$f":"[51]Sunny!$H$73","v":229601.44000000012},0,21638.699999999895,null,{"$f":"VLOOKUP(A83,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":10338.540000000001},{"$f":"[51]Sunny!$H$86","v":-0.25},10338.790000000001,null,261578.68000000002,229601.19000000012,31977.489999999903,{"$f":"VLOOKUP(A83,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1604979.23},0.15653793850030073]
[10100,"Trent CE School",{"$f":"VLOOKUP(A84,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":19075.02},{"$f":"[51]Trent!$H$72","v":25795.139999999996},0,-6720.1199999999953,null,{"$f":"VLOOKUP(A84,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},0,0,null,19075.02,25795.139999999996,-6720.1199999999953,{"$f":"VLOOKUP(A84,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1153091.7000000002},1.6542500479363436E-2]
[10101,"Tudor School",{"$f":"VLOOKUP(A85,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":-24084.440000000148},{"$f":"[51]Tudor!$H$71","v":-87918.540000000125},0,63834.099999999977,null,{"$f":"VLOOKUP(A85,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":26493.72},{"$f":"[51]Tudor!$H$81","v":8084},18409.72,null,2409.2799999998533,-79834.540000000125,82243.819999999978,{"$f":"VLOOKUP(A85,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1551389.42},-1.5524432285995704E-2]
[10103,"Underhill School",{"$f":"VLOOKUP(A86,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":235758.48},{"$f":"[51]UnderP!$H$75","v":253321.96},0,-17563.479999999981,null,{"$f":"VLOOKUP(A86,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":16144.95},{"$f":"[51]UnderP!$H$88","v":343.70000000000118},15801.25,null,251903.43000000002,253665.66,-1762.2299999999814,{"$f":"VLOOKUP(A86,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":3873047.6800000006},6.087156665213065E-2]
[10124,"Wessex Gardens School",{"$f":"VLOOKUP(A87,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":189485.91},{"$f":"[51]Wessex!$H$74","v":177511.49999999985},0,11974.410000000149,null,{"$f":"VLOOKUP(A87,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":55800.13},{"$f":"[51]Wessex!$H$86","v":18756.13},37044,null,245286.04,196267.62999999986,49018.410000000149,{"$f":"VLOOKUP(A87,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":2470175.87},7.6709481418422237E-2]
[10105,"Whitings Hill School",{"$f":"VLOOKUP(A88,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":194076.68000000028},{"$f":"[51]Whiting!$H$71","v":253134.39},0,-59057.70999999973,null,{"$f":"VLOOKUP(A88,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":12491.17},{"$f":"[51]Whiting!$H$83","v":7349.5},5141.67,null,206567.8500000003,260483.89,-53916.039999999717,{"$f":"VLOOKUP(A88,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":2966012.9000000004},6.5433525255402719E-2]
[10123,"Woodcroft Primary",{"$f":"VLOOKUP(A89,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":128946.68},{"$f":"[51]Woodcrft!$H$73","v":100906.23},0,28040.449999999997,null,{"$f":"VLOOKUP(A89,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0.48},{"$f":"[51]Woodcrft!$H$84","v":0.5},-2.0000000000000018E-2,null,128947.15999999999,100906.73,28040.429999999993,{"$f":"VLOOKUP(A89,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":2664778.17},4.8389273618223913E-2]
[10109,"Woodridge School",{"$f":"VLOOKUP(A90,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":27183.5},{"$f":"[51]Woodrdge!$H$71","v":29921.239999999991},0,-2737.7399999999907,null,{"$f":"VLOOKUP(A90,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":11850.52},{"$f":"[51]Woodrdge!$H$84","v":11446.75},403.77000000000044,null,39034.020000000004,41367.989999999991,-2333.9699999999866,{"$f":"VLOOKUP(A90,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":1231752.02},2.2068971317781967E-2]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Sub Total - Primary Sector",{"$f":"SUM(C13:C90)","v":11418538.250000004},10725312.900000006,0,693225.35000000033,0,633330.39999999991,290094.71000000002,343235.69,0,12051868.649999999,11015407.610000003,1036461.0400000005,164637369.64999998,{"$f":"C92/O92","v":6.9355689259822953E-2}]
[]
[10145,"Finchley Catholic High School",{"$f":"VLOOKUP(A94,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":491384.44},{"$f":"[51]FinchleyC!$H$73","v":543829.36000000057},0,{"$f":"C94-D94","v":-52444.920000000566},null,{"$f":"VLOOKUP(A94,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":1},{"$f":"[51]FinchleyC!$H$79","v":1},{"$f":"H94-I94","v":0},null,{"$f":"C94+H94","v":491385.44},543830.36000000057,{"$f":"L94-M94","v":-52444.920000000566},{"$f":"VLOOKUP(A94,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":7134469.2399999993},{"$f":"C94/O94","v":6.8874701602890373E-2}]
[10139,"Friern Barnet School",{"$f":"VLOOKUP(A95,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":140001.4},{"$f":"[51]FBarnet!$H$69","v":174783.78},0,-34782.380000000005,null,{"$f":"VLOOKUP(A95,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":52287.97},{"$f":"[51]FBarnet!$H$80","v":25216.71},27071.260000000002,null,192289.37,200000.49,-7711.1199999999953,{"$f":"VLOOKUP(A95,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":5694915.6399999997},2.4583577501421951E-2]
[11174,"JCoSS",{"$f":"VLOOKUP(A96,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":186979.97999999986},{"$f":"[51]JCoSS!$H$72","v":89342.74},0,97637.23999999986,null,{"$f":"VLOOKUP(A96,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},0,0,null,186979.97999999986,89342.74,97637.23999999986,{"$f":"VLOOKUP(A96,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":11589584.850000001},1.6133449335762863E-2]
[11513,"Menorah High",{"$f":"VLOOKUP(A97,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":1184.5099999998511},{"$f":"'[51]MenorahHigh '!$H$69","v":37247.42},null,-36062.910000000149,null,{"$f":"VLOOKUP(A97,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},0,0,null,1184.5099999998511,37247.42,-36062.910000000149,{"$f":"VLOOKUP(A97,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":2024282.88},5.8515043114915402E-4]
[10142,"St James' Catholic High School",{"$f":"VLOOKUP(A98,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":-314101.58},{"$f":"[51]StJames!$H$71","v":-333259.71999999997},0,19158.139999999956,null,{"$f":"VLOOKUP(A98,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":0},0,0,null,-314101.58,-333259.71999999997,19158.139999999956,{"$f":"VLOOKUP(A98,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":6792685.2599999998},-4.6241150292896098E-2]
[10148,"St. Michael's Catholic Gram'r Sch.",{"$f":"VLOOKUP(A99,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":-497455.64},{"$f":"[51]StMichael!$H$73","v":-359987.74},0,-137467.90000000002,null,{"$f":"VLOOKUP(A99,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":3251.26},{"$f":"[51]StMichael!$H$79","v":4443},-1191.7399999999998,null,-494204.38,-355544.74,-138659.64000000001,{"$f":"VLOOKUP(A99,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":4448639.6499999994},-0.11182196786831231]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Sub Total - Secondary Sector",{"$f":"SUM(C94:C100)","v":7993.109999999695},151955.84000000067,0,-143962.73000000091,0,55540.23,29660.71,25879.520000000004,0,63533.339999999735,181616.55000000063,-118083.21000000091,37684577.519999996,{"$f":"C101/O101","v":2.1210560197358147E-4}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"C102+H102","v":0},0]
[10159,"Mapledown School",{"$f":"VLOOKUP(A103,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":105685.45},{"$f":"[51]Mpldwn!$H$70","v":149681.70000000001},0,{"$f":"C103-D103","v":-43996.250000000015},null,{"$f":"VLOOKUP(A103,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":194.90000000000234},{"$f":"[51]Mpldwn!$H$83","v":0.25},{"$f":"H103-I103","v":194.65000000000234},null,105880.35,149681.95000000001,{"$f":"L103-M103","v":-43801.600000000006},{"$f":"VLOOKUP(A103,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":2766489.6000000001},{"$f":"C103/O103","v":3.8202005169294687E-2}]
[10157,"Northway School",{"$f":"VLOOKUP(A104,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":299312.35999999993},{"$f":"[51]Nrthwy!$H$70","v":185976.53999999995},0,{"$f":"C104-D104","v":113335.81999999998},null,{"$f":"VLOOKUP(A104,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":22150.9},{"$f":"[51]Nrthwy!$H$82","v":0.79},{"$f":"H104-I104","v":22150.11},null,321463.25999999995,185977.32999999996,{"$f":"L104-M104","v":135485.93},{"$f":"VLOOKUP(A104,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":2696663.1},{"$f":"C104/O104","v":0.11099360539327287}]
[10158,"Oakleigh School",{"$f":"VLOOKUP(A105,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":75384.070000000007},{"$f":"[51]Oklgh!$H$73","v":214291.17},0,{"$f":"C105-D105","v":-138907.1},null,{"$f":"VLOOKUP(A105,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":21253.48},{"$f":"[51]Oklgh!$H$84","v":0},{"$f":"H105-I105","v":21253.48},null,96637.55,214291.17,{"$f":"L105-M105","v":-117653.62000000001},{"$f":"VLOOKUP(A105,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":4063317.29},{"$f":"C105/O105","v":1.8552346425302173E-2}]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Sub Total - Special Sector",{"$f":"SUM(C103:C106)","v":480381.87999999995},549949.41,0,-69567.530000000042,0,43599.28,1.04,43598.240000000005,0,523981.16,549950.44999999995,-25969.290000000023,9526469.9900000002,{"$f":"C107/O107","v":5.0426010946789321E-2}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"C108+H108","v":0},0]
[10185,"Northgate School",{"$f":"VLOOKUP(A109,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":130815.77},{"$f":"[51]Northg!$H$64","v":100275.2},0,{"$f":"C109-D109","v":30540.570000000007},null,{"$f":"VLOOKUP(A109,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":17950.18},{"$f":"[51]Northg!$H$74","v":10655.39},{"$f":"H109-I109","v":7294.7900000000009},null,148765.95000000001,110930.59,{"$f":"L109-M109","v":37835.360000000015},{"$f":"VLOOKUP(A109,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":564167.64},{"$f":"C109/O109","v":0.23187393378322799}]
[10188,"Pavilion Study Centre",{"$f":"VLOOKUP(A110,'[50]balances from P12 EOY'!$B$6:$X$103,20,0)","v":104683.82},{"$f":"[51]Pavilion!$H$73","v":114164.9},0,{"$f":"C110-D110","v":-9481.0799999999872},null,{"$f":"VLOOKUP(A110,'[50]balances from P12 EOY'!$B$6:$X$103,22,0)","v":26351.78},{"$f":"[51]Pavilion!$H$86","v":8036.56},{"$f":"H110-I110","v":18315.219999999998},null,131035.6,122201.45999999999,{"$f":"L110-M110","v":8834.140000000014},{"$f":"VLOOKUP(A110,'[50]CFR ANALYSIS REVENUE INCOME '!$A$4:$S$97,19,0)","v":2588303.0999999996},{"$f":"C110/O110","v":4.0444961797557646E-2}]
[null,"Sub Total - Pupil referral units",{"$f":"SUM(C109:C110)","v":235499.59000000003},214440.09999999998,0,21059.49000000002,0,44301.96,18691.95,25610.01,0,279801.55000000005,233132.05,46669.500000000029,3152470.7399999998,{"$f":"C111/O111","v":7.4703180274402814E-2}]
[]
[null,"Sub Total All Sectors",{"$f":"C107+C101+C92+C11+C111","v":12790290.600000003},12285599.660000006,0,504690.93999999936,0,853228.33999999985,362002.15,491226.19,0,13643518.939999999,12647601.810000004,995917.12999999954,217943575.38999999,{"$f":"C113/O113","v":5.8686247470761031E-2}]
[]
[null,"*School Income is all CFR codes I01 to I18"]